Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.61% first-year return on $69,447 initial cash invested.
-12.61%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$2,336
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $3,066 expenses = $730 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,447
Downpayment
20%
$66,140
Closing costs
1%
$3,307
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,336
Total Expenses
$3,066
Mortgage P&I
72%
$1,679
Property Taxes
30%
$696
Home Insurance
4%
$83
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0