Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.45% first-year return on $69,909 initial cash invested.
-6.45%
Cash On Cash
5.4%
Cap Rate
0.85
DSCR
$2,160
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $2,536 expenses = $376 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,160
Total Expenses
$2,536
Mortgage P&I
82%
$1,765
Property Taxes
4%
$84
Home Insurance
6%
$119
HOA
0%
$6
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0