Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.75% first-year return on $69,300 initial cash invested.
-1.75%
Cash On Cash
5.96%
Cap Rate
1.01
DSCR
$2,327
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $2,428 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,327
Total Expenses
$2,428
Mortgage P&I
70%
$1,623
Property Taxes
4%
$84
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0