Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.27% first-year return on $69,783 initial cash invested.
-9.27%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$2,436
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $2,975 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,783
Downpayment
20%
$66,460
Closing costs
1%
$3,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,436
Total Expenses
$2,975
Mortgage P&I
68%
$1,655
Property Taxes
14%
$345
Home Insurance
5%
$116
HOA
9%
$225
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0