Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.61% first-year return on $69,300 initial cash invested.
-2.61%
Cash On Cash
5.69%
Cap Rate
0.98
DSCR
$2,428
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,428
Total Expenses
$2,579
Mortgage P&I
66%
$1,595
Property Taxes
10%
$237
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0