Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.21% first-year return on $69,300 initial cash invested.
-5.21%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$2,344
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $2,645 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,344
Total Expenses
$2,645
Mortgage P&I
70%
$1,647
Property Taxes
12%
$273
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0