Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.13% first-year return on $69,300 initial cash invested.
-7.13%
Cash On Cash
5.16%
Cap Rate
0.83
DSCR
$2,376
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $2,788 expenses = $412 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,376
Total Expenses
$2,788
Mortgage P&I
72%
$1,713
Property Taxes
14%
$338
Home Insurance
5%
$118
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0