Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.21% first-year return on $69,300 initial cash invested.
-4.21%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$2,218
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $2,461 expenses = $243 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,218
Total Expenses
$2,461
Mortgage P&I
75%
$1,671
Property Taxes
4%
$94
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0