Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.98% first-year return on $70,266 initial cash invested.
-14.98%
Cash On Cash
3.46%
Cap Rate
0.55
DSCR
$1,890
Rent
-$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,890 income − $2,767 expenses = $877 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,266
Downpayment
20%
$66,920
Closing costs
1%
$3,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$2,767
Mortgage P&I
92%
$1,747
Property Taxes
22%
$408
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0