Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.24% first-year return on $69,951 initial cash invested.
-11.24%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$2,309
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,951
Downpayment
20%
$66,620
Closing costs
1%
$3,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,309
Total Expenses
$2,964
Mortgage P&I
72%
$1,660
Property Taxes
25%
$575
Home Insurance
5%
$119
HOA
0%
$10
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$139
Maintenance
5%
$115
Other
0%
$0