Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.2% first-year return on $69,300 initial cash invested.
-6.2%
Cash On Cash
5.21%
Cap Rate
0.85
DSCR
$2,253
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $2,611 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,253
Total Expenses
$2,611
Mortgage P&I
74%
$1,678
Property Taxes
10%
$231
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0