Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.06% first-year return on $69,279 initial cash invested.
-1.06%
Cash On Cash
6.34%
Cap Rate
1.04
DSCR
$2,436
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $2,497 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,436
Total Expenses
$2,497
Mortgage P&I
69%
$1,682
Property Taxes
3%
$65
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0