Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.9% first-year return on $69,279 initial cash invested.
-0.9%
Cash On Cash
6.13%
Cap Rate
1.05
DSCR
$2,549
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,549
Total Expenses
$2,601
Mortgage P&I
63%
$1,609
Property Taxes
8%
$214
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0