Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.6% first-year return on $69,468 initial cash invested.
-9.6%
Cash On Cash
4.62%
Cap Rate
0.74
DSCR
$2,058
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $2,614 expenses = $556 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,058
Total Expenses
$2,614
Mortgage P&I
84%
$1,727
Property Taxes
11%
$235
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0