Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.02% first-year return on $69,909 initial cash invested.
-8.02%
Cash On Cash
5.08%
Cap Rate
0.8
DSCR
$2,329
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $2,796 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,329
Total Expenses
$2,796
Mortgage P&I
76%
$1,760
Property Taxes
8%
$196
Home Insurance
5%
$119
HOA
5%
$116
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0