Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.24% first-year return on $70,791 initial cash invested.
-11.24%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$2,120
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $2,783 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,791
Downpayment
20%
$67,420
Closing costs
1%
$3,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$2,783
Mortgage P&I
79%
$1,666
Property Taxes
21%
$446
Home Insurance
6%
$120
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0