Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.15% first-year return on $69,909 initial cash invested.
-9.15%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$1,896
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $2,429 expenses = $533 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,896
Total Expenses
$2,429
Mortgage P&I
88%
$1,662
Property Taxes
8%
$159
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0