Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.72% first-year return on $69,279 initial cash invested.
-2.72%
Cash On Cash
5.82%
Cap Rate
0.98
DSCR
$2,352
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,352
Total Expenses
$2,509
Mortgage P&I
70%
$1,639
Property Taxes
6%
$142
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0