Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.65% first-year return on $69,300 initial cash invested.
-21.65%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$1,208
Rent
-$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,208 income − $2,458 expenses = $1,250 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,208
Total Expenses
$2,458
Mortgage P&I
140%
$1,696
Property Taxes
28%
$333
Home Insurance
10%
$116
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0