Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.47% first-year return on $69,699 initial cash invested.
-12.47%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$1,796
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,796 income − $2,520 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,699
Downpayment
20%
$66,380
Closing costs
1%
$3,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,796
Total Expenses
$2,520
Mortgage P&I
92%
$1,655
Property Taxes
16%
$280
Home Insurance
7%
$117
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0