Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.27% first-year return on $70,644 initial cash invested.
-5.27%
Cash On Cash
5.5%
Cap Rate
0.9
DSCR
$2,888
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,888 income − $3,198 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,644
Downpayment
20%
$67,280
Closing costs
1%
$3,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,888
Total Expenses
$3,198
Mortgage P&I
59%
$1,708
Property Taxes
23%
$661
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0