Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.33% first-year return on $69,279 initial cash invested.
-16.33%
Cash On Cash
3.58%
Cap Rate
0.54
DSCR
$2,372
Rent
-$943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $3,315 expenses = $943 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,372
Total Expenses
$3,315
Mortgage P&I
76%
$1,808
Property Taxes
24%
$574
Home Insurance
5%
$116
HOA
8%
$200
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0