Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.57% first-year return on $70,161 initial cash invested.
-3.57%
Cash On Cash
5.54%
Cap Rate
0.95
DSCR
$2,439
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,161
Downpayment
20%
$66,820
Closing costs
1%
$3,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,439
Total Expenses
$2,648
Mortgage P&I
67%
$1,629
Property Taxes
11%
$266
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0