Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.73% first-year return on $69,846 initial cash invested.
-6.73%
Cash On Cash
5.08%
Cap Rate
0.84
DSCR
$2,415
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $2,807 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,846
Downpayment
20%
$66,520
Closing costs
1%
$3,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,415
Total Expenses
$2,807
Mortgage P&I
70%
$1,680
Property Taxes
16%
$379
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0