Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.29% first-year return on $70,518 initial cash invested.
-5.29%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$2,245
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $2,556 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,518
Downpayment
20%
$67,160
Closing costs
1%
$3,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,245
Total Expenses
$2,556
Mortgage P&I
74%
$1,666
Property Taxes
9%
$193
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0