Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.4% first-year return on $70,896 initial cash invested.
-7.4%
Cash On Cash
4.74%
Cap Rate
0.81
DSCR
$2,355
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $2,792 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,896
Downpayment
20%
$67,520
Closing costs
1%
$3,376
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,355
Total Expenses
$2,792
Mortgage P&I
70%
$1,652
Property Taxes
11%
$249
Home Insurance
5%
$112
HOA
7%
$166
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0