Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.16% first-year return on $69,279 initial cash invested.
-13.16%
Cash On Cash
4.24%
Cap Rate
0.63
DSCR
$1,748
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,748 income − $2,508 expenses = $760 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,748
Total Expenses
$2,508
Mortgage P&I
105%
$1,838
Property Taxes
3%
$56
Home Insurance
7%
$116
HOA
3%
$44
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0