Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.34% first-year return on $69,909 initial cash invested.
-12.34%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$1,909
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $2,628 expenses = $719 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,909
Total Expenses
$2,628
Mortgage P&I
87%
$1,669
Property Taxes
14%
$268
Home Insurance
6%
$117
HOA
4%
$78
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$115
Maintenance
5%
$95
Other
0%
$0