Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.63% first-year return on $70,014 initial cash invested.
-6.63%
Cash On Cash
5.14%
Cap Rate
0.84
DSCR
$2,404
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,404 income − $2,791 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,014
Downpayment
20%
$66,680
Closing costs
1%
$3,334
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,404
Total Expenses
$2,791
Mortgage P&I
70%
$1,694
Property Taxes
15%
$356
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0