Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.3% first-year return on $69,762 initial cash invested.
-2.3%
Cash On Cash
6.37%
Cap Rate
1.01
DSCR
$2,889
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,889 income − $3,023 expenses = $134 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,762
Downpayment
20%
$66,440
Closing costs
1%
$3,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,889
Total Expenses
$3,023
Mortgage P&I
61%
$1,753
Property Taxes
14%
$401
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0