Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.97% first-year return on $69,405 initial cash invested.
-8.97%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$2,132
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $2,651 expenses = $519 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,405
Downpayment
20%
$66,100
Closing costs
1%
$3,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,132
Total Expenses
$2,651
Mortgage P&I
79%
$1,687
Property Taxes
14%
$293
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0