Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.58% first-year return on $70,455 initial cash invested.
-7.58%
Cash On Cash
5.02%
Cap Rate
0.8
DSCR
$2,094
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,094 income − $2,539 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,455
Downpayment
20%
$67,100
Closing costs
1%
$3,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,094
Total Expenses
$2,539
Mortgage P&I
83%
$1,743
Property Taxes
6%
$130
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0