Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.63% first-year return on $69,300 initial cash invested.
-9.63%
Cash On Cash
4.45%
Cap Rate
0.73
DSCR
$2,011
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,011 income − $2,567 expenses = $556 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,011
Total Expenses
$2,567
Mortgage P&I
83%
$1,679
Property Taxes
9%
$178
Home Insurance
6%
$116
HOA
3%
$70
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0