Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.06% first-year return on $69,216 initial cash invested.
-5.06%
Cash On Cash
5.31%
Cap Rate
0.89
DSCR
$2,333
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,333 income − $2,625 expenses = $292 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,216
Downpayment
20%
$65,920
Closing costs
1%
$3,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,333
Total Expenses
$2,625
Mortgage P&I
70%
$1,633
Property Taxes
7%
$156
Home Insurance
5%
$117
HOA
5%
$112
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0