Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.29% first-year return on $69,300 initial cash invested.
-11.29%
Cash On Cash
4.42%
Cap Rate
0.69
DSCR
$1,884
Rent
-$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $2,536 expenses = $652 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,884
Total Expenses
$2,536
Mortgage P&I
94%
$1,773
Property Taxes
8%
$158
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0