Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.02% first-year return on $69,804 initial cash invested.
-4.02%
Cash On Cash
5.75%
Cap Rate
0.94
DSCR
$2,741
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $2,975 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,804
Downpayment
20%
$66,480
Closing costs
1%
$3,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,741
Total Expenses
$2,975
Mortgage P&I
62%
$1,691
Property Taxes
17%
$474
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0