Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.67% first-year return on $69,615 initial cash invested.
-9.67%
Cash On Cash
4.55%
Cap Rate
0.74
DSCR
$2,452
Rent
-$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $3,013 expenses = $561 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,615
Downpayment
20%
$66,300
Closing costs
1%
$3,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,452
Total Expenses
$3,013
Mortgage P&I
69%
$1,696
Property Taxes
23%
$563
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0