Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.07% first-year return on $69,300 initial cash invested.
-4.07%
Cash On Cash
5.31%
Cap Rate
0.92
DSCR
$2,045
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,045
Total Expenses
$2,280
Mortgage P&I
78%
$1,593
Property Taxes
2%
$40
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0