Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.3% first-year return on $69,384 initial cash invested.
-9.3%
Cash On Cash
4.58%
Cap Rate
0.74
DSCR
$2,071
Rent
-$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,071 income − $2,609 expenses = $538 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,384
Downpayment
20%
$66,080
Closing costs
1%
$3,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,071
Total Expenses
$2,609
Mortgage P&I
82%
$1,694
Property Taxes
12%
$257
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0