Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.75% first-year return on $69,762 initial cash invested.
-9.75%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$2,403
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $2,970 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,762
Downpayment
20%
$66,440
Closing costs
1%
$3,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,403
Total Expenses
$2,970
Mortgage P&I
69%
$1,655
Property Taxes
24%
$583
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0