Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.77% first-year return on $69,678 initial cash invested.
-2.77%
Cash On Cash
6.13%
Cap Rate
0.98
DSCR
$2,682
Rent
-$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $2,843 expenses = $161 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,678
Downpayment
20%
$66,360
Closing costs
1%
$3,318
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,682
Total Expenses
$2,843
Mortgage P&I
64%
$1,723
Property Taxes
10%
$281
Home Insurance
5%
$142
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0