Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.54% first-year return on $69,237 initial cash invested.
-10.54%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$1,871
Rent
-$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,871 income − $2,479 expenses = $608 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,237
Downpayment
20%
$65,940
Closing costs
1%
$3,297
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,871
Total Expenses
$2,479
Mortgage P&I
88%
$1,651
Property Taxes
12%
$225
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0