Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.53% first-year return on $69,300 initial cash invested.
-6.53%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$2,182
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $2,559 expenses = $377 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,182
Total Expenses
$2,559
Mortgage P&I
75%
$1,646
Property Taxes
8%
$184
Home Insurance
5%
$116
HOA
2%
$46
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0