Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.73% first-year return on $69,279 initial cash invested.
-0.73%
Cash On Cash
6.51%
Cap Rate
1.06
DSCR
$2,839
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,839 income − $2,881 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,839
Total Expenses
$2,881
Mortgage P&I
60%
$1,690
Property Taxes
12%
$337
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0