Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.28% first-year return on $69,510 initial cash invested.
-6.28%
Cash On Cash
5.37%
Cap Rate
0.86
DSCR
$2,381
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $2,745 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,510
Downpayment
20%
$66,200
Closing costs
1%
$3,310
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,381
Total Expenses
$2,745
Mortgage P&I
72%
$1,726
Property Taxes
12%
$283
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0