Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.84% first-year return on $70,308 initial cash invested.
-1.84%
Cash On Cash
6.86%
Cap Rate
1.02
DSCR
$3,040
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $3,148 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,308
Downpayment
20%
$66,960
Closing costs
1%
$3,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,040
Total Expenses
$3,148
Mortgage P&I
62%
$1,870
Property Taxes
8%
$243
Home Insurance
3%
$87
HOA
5%
$158
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0