Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.6% first-year return on $69,279 initial cash invested.
-6.6%
Cash On Cash
5%
Cap Rate
0.84
DSCR
$2,282
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $2,663 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,282
Total Expenses
$2,663
Mortgage P&I
72%
$1,642
Property Taxes
12%
$283
Home Insurance
5%
$116
HOA
1%
$29
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0