Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.01% first-year return on $69,846 initial cash invested.
-11.01%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$1,782
Rent
-$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,782 income − $2,423 expenses = $641 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,782
Total Expenses
$2,423
Mortgage P&I
96%
$1,703
Property Taxes
8%
$138
Home Insurance
7%
$119
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0