Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.41% first-year return on $69,909 initial cash invested.
-11.41%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$1,698
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,698 income − $2,363 expenses = $665 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,698
Total Expenses
$2,363
Mortgage P&I
101%
$1,710
Property Taxes
5%
$92
Home Insurance
7%
$119
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0