Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.72% first-year return on $69,888 initial cash invested.
-5.72%
Cash On Cash
5.28%
Cap Rate
0.87
DSCR
$2,229
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,229 income − $2,562 expenses = $333 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,888
Downpayment
20%
$66,560
Closing costs
1%
$3,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,229
Total Expenses
$2,562
Mortgage P&I
76%
$1,686
Property Taxes
8%
$171
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0