Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.62% first-year return on $69,720 initial cash invested.
-0.62%
Cash On Cash
6.56%
Cap Rate
1.06
DSCR
$2,745
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,745 income − $2,781 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,745
Total Expenses
$2,781
Mortgage P&I
62%
$1,714
Property Taxes
9%
$237
Home Insurance
4%
$117
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0