Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.26% first-year return on $69,300 initial cash invested.
-9.26%
Cash On Cash
4.4%
Cap Rate
0.73
DSCR
$1,740
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $2,275 expenses = $535 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,740
Total Expenses
$2,275
Mortgage P&I
95%
$1,659
Property Taxes
3%
$48
Home Insurance
7%
$116
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0