Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.32% first-year return on $69,195 initial cash invested.
-14.32%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$2,227
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,227 income − $3,053 expenses = $826 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,195
Downpayment
20%
$65,900
Closing costs
1%
$3,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,227
Total Expenses
$3,053
Mortgage P&I
76%
$1,690
Property Taxes
28%
$616
Home Insurance
5%
$115
HOA
2%
$53
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0