Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.72% first-year return on $69,279 initial cash invested.
-3.72%
Cash On Cash
5.69%
Cap Rate
0.95
DSCR
$2,528
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,528
Total Expenses
$2,743
Mortgage P&I
65%
$1,654
Property Taxes
13%
$316
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0