Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.22% first-year return on $69,909 initial cash invested.
-24.22%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$771
Rent
-$1,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$771
Total Expenses
$2,182
Mortgage P&I
211%
$1,629
Property Taxes
31%
$236
Home Insurance
15%
$116
HOA
0%
$0
Property Management
10%
$77
CapEx
5%
$39
Vacancy
6%
$46
Maintenance
5%
$39
Other
0%
$0