Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.23% first-year return on $69,300 initial cash invested.
-6.23%
Cash On Cash
5.28%
Cap Rate
0.85
DSCR
$2,101
Rent
-$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,101 income − $2,461 expenses = $360 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,101
Total Expenses
$2,461
Mortgage P&I
81%
$1,706
Property Taxes
4%
$93
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0