Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.44% first-year return on $70,329 initial cash invested.
-14.44%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$2,106
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,106 income − $2,952 expenses = $846 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,106
Total Expenses
$2,952
Mortgage P&I
79%
$1,658
Property Taxes
28%
$600
Home Insurance
6%
$117
HOA
1%
$30
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0