Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $70,875 initial cash invested.
-12.6%
Cash On Cash
4.43%
Cap Rate
0.66
DSCR
$1,968
Rent
-$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $2,712 expenses = $744 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,875
Downpayment
20%
$67,500
Closing costs
1%
$3,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,968
Total Expenses
$2,712
Mortgage P&I
96%
$1,893
Property Taxes
7%
$145
Home Insurance
6%
$119
HOA
2%
$44
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0