Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.54% first-year return on $69,657 initial cash invested.
-14.54%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$1,420
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,420 income − $2,264 expenses = $844 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,657
Downpayment
20%
$66,340
Closing costs
1%
$3,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$2,264
Mortgage P&I
116%
$1,646
Property Taxes
9%
$130
Home Insurance
8%
$119
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0