Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.28% first-year return on $70,980 initial cash invested.
-8.28%
Cash On Cash
5.42%
Cap Rate
0.81
DSCR
$2,797
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,797 income − $3,287 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,980
Downpayment
20%
$67,600
Closing costs
1%
$3,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,797
Total Expenses
$3,287
Mortgage P&I
67%
$1,876
Property Taxes
20%
$561
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0