Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.39% first-year return on $69,489 initial cash invested.
-5.39%
Cash On Cash
5.15%
Cap Rate
0.88
DSCR
$2,197
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,197 income − $2,509 expenses = $312 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,489
Downpayment
20%
$66,180
Closing costs
1%
$3,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,197
Total Expenses
$2,509
Mortgage P&I
74%
$1,623
Property Taxes
8%
$174
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0