Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.21% first-year return on $69,783 initial cash invested.
-10.21%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$1,733
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,733 income − $2,327 expenses = $594 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,783
Downpayment
20%
$66,460
Closing costs
1%
$3,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,733
Total Expenses
$2,327
Mortgage P&I
97%
$1,685
Property Taxes
4%
$72
Home Insurance
7%
$119
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0