Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.54% first-year return on $69,279 initial cash invested.
-11.54%
Cash On Cash
4.7%
Cap Rate
0.7
DSCR
$2,060
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,060 income − $2,726 expenses = $666 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,726
Mortgage P&I
90%
$1,854
Property Taxes
11%
$220
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0