Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.91% first-year return on $69,930 initial cash invested.
-15.91%
Cash On Cash
3.11%
Cap Rate
0.5
DSCR
$1,510
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,510 income − $2,437 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,930
Downpayment
20%
$66,600
Closing costs
1%
$3,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$2,437
Mortgage P&I
113%
$1,713
Property Taxes
9%
$134
Home Insurance
13%
$196
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0