Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.94% first-year return on $69,300 initial cash invested.
-14.94%
Cash On Cash
3.81%
Cap Rate
0.59
DSCR
$2,782
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $3,645 expenses = $863 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,782
Total Expenses
$3,645
Mortgage P&I
64%
$1,771
Property Taxes
37%
$1,035
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0