Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.18% first-year return on $70,350 initial cash invested.
-4.18%
Cash On Cash
5.42%
Cap Rate
0.92
DSCR
$2,315
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,315 income − $2,560 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,315
Total Expenses
$2,560
Mortgage P&I
71%
$1,641
Property Taxes
8%
$178
Home Insurance
5%
$117
HOA
1%
$21
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0