Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.48% first-year return on $69,300 initial cash invested.
-6.48%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$2,034
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $2,408 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,034
Total Expenses
$2,408
Mortgage P&I
80%
$1,625
Property Taxes
7%
$135
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0