Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.32% first-year return on $69,510 initial cash invested.
-11.32%
Cash On Cash
4.67%
Cap Rate
0.7
DSCR
$2,285
Rent
-$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,285 income − $2,941 expenses = $656 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,510
Downpayment
20%
$66,200
Closing costs
1%
$3,310
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,285
Total Expenses
$2,941
Mortgage P&I
80%
$1,829
Property Taxes
18%
$400
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0