Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.08% first-year return on $69,468 initial cash invested.
-5.08%
Cash On Cash
5.51%
Cap Rate
0.89
DSCR
$2,268
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $2,562 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,468
Downpayment
20%
$66,160
Closing costs
1%
$3,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,268
Total Expenses
$2,562
Mortgage P&I
75%
$1,699
Property Taxes
7%
$152
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0