Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.43% first-year return on $69,279 initial cash invested.
-7.43%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$2,102
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $2,531 expenses = $429 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
$2,102
Total Expenses
$2,531
Mortgage P&I
79%
$1,662
Property Taxes
8%
$169
Home Insurance
6%
$116
HOA
2%
$38
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0