Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.45% first-year return on $69,321 initial cash invested.
-12.45%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$2,269
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,269 income − $2,988 expenses = $719 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,321
Downpayment
20%
$66,020
Closing costs
1%
$3,301
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,269
Total Expenses
$2,988
Mortgage P&I
73%
$1,663
Property Taxes
25%
$574
Home Insurance
5%
$119
HOA
2%
$43
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0