Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.91% first-year return on $69,615 initial cash invested.
-5.91%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$2,238
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $2,581 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,238
Total Expenses
$2,581
Mortgage P&I
75%
$1,668
Property Taxes
9%
$212
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0