Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.1% first-year return on $70,308 initial cash invested.
-5.1%
Cash On Cash
6.08%
Cap Rate
0.91
DSCR
$2,721
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $3,020 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,308
Downpayment
20%
$66,960
Closing costs
1%
$3,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,721
Total Expenses
$3,020
Mortgage P&I
68%
$1,858
Property Taxes
13%
$364
Home Insurance
3%
$91
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0