Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.8% first-year return on $69,867 initial cash invested.
-10.8%
Cash On Cash
4.25%
Cap Rate
0.69
DSCR
$1,872
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,872 income − $2,501 expenses = $629 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,867
Downpayment
20%
$66,540
Closing costs
1%
$3,327
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,872
Total Expenses
$2,501
Mortgage P&I
92%
$1,714
Property Taxes
9%
$169
Home Insurance
6%
$120
HOA
1%
$11
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0