Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.5% first-year return on $69,090 initial cash invested.
-18.5%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$1,009
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,009 income − $2,074 expenses = $1,065 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,009
Total Expenses
$2,074
Mortgage P&I
167%
$1,685
Property Taxes
1%
$12
Home Insurance
11%
$115
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$50
Vacancy
6%
$61
Maintenance
5%
$50
Other
0%
$0