Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.97% first-year return on $69,298 initial cash invested.
-11.97%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$2,166
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,166 income − $2,857 expenses = $691 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,298
Downpayment
20%
$65,998
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,166
Total Expenses
$2,857
Mortgage P&I
79%
$1,702
Property Taxes
22%
$476
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0