Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.17% first-year return on $69,216 initial cash invested.
-6.17%
Cash On Cash
5%
Cap Rate
0.85
DSCR
$2,117
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $2,473 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,216
Downpayment
20%
$65,920
Closing costs
1%
$3,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,117
Total Expenses
$2,473
Mortgage P&I
77%
$1,624
Property Taxes
9%
$182
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0