Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.16% first-year return on $69,468 initial cash invested.
-11.16%
Cash On Cash
4.72%
Cap Rate
0.71
DSCR
$2,355
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $3,001 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,468
Downpayment
20%
$66,160
Closing costs
1%
$3,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,355
Total Expenses
$3,001
Mortgage P&I
78%
$1,828
Property Taxes
19%
$441
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0