Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.62% first-year return on $70,350 initial cash invested.
-14.62%
Cash On Cash
3.88%
Cap Rate
0.59
DSCR
$2,346
Rent
-$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,346 income − $3,203 expenses = $857 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,346
Total Expenses
$3,203
Mortgage P&I
78%
$1,822
Property Taxes
28%
$654
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0