Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.39% first-year return on $69,804 initial cash invested.
-3.39%
Cash On Cash
5.94%
Cap Rate
0.96
DSCR
$2,745
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,745 income − $2,942 expenses = $197 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,804
Downpayment
20%
$66,480
Closing costs
1%
$3,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,745
Total Expenses
$2,942
Mortgage P&I
62%
$1,704
Property Taxes
15%
$409
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0