Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.9% first-year return on $69,279 initial cash invested.
-4.9%
Cash On Cash
5.51%
Cap Rate
0.91
DSCR
$2,501
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $2,784 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,501
Total Expenses
$2,784
Mortgage P&I
67%
$1,673
Property Taxes
14%
$345
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0