Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.36% first-year return on $69,290 initial cash invested.
-15.36%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$2,010
Rent
-$887
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,290
Downpayment
20%
$65,990
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$2,897
Mortgage P&I
80%
$1,608
Property Taxes
29%
$591
Home Insurance
6%
$116
HOA
3%
$60
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0