Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.21% first-year return on $69,783 initial cash invested.
-7.21%
Cash On Cash
4.95%
Cap Rate
0.82
DSCR
$2,488
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $2,907 expenses = $419 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,783
Downpayment
20%
$66,460
Closing costs
1%
$3,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,488
Total Expenses
$2,907
Mortgage P&I
67%
$1,667
Property Taxes
19%
$478
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0