Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.89% first-year return on $69,678 initial cash invested.
-7.89%
Cash On Cash
4.92%
Cap Rate
0.79
DSCR
$2,126
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $2,584 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,678
Downpayment
20%
$66,360
Closing costs
1%
$3,318
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,126
Total Expenses
$2,584
Mortgage P&I
81%
$1,712
Property Taxes
9%
$193
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0