Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.99% first-year return on $70,413 initial cash invested.
-7.99%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$2,197
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,197 income − $2,666 expenses = $469 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,413
Downpayment
20%
$67,060
Closing costs
1%
$3,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,197
Total Expenses
$2,666
Mortgage P&I
77%
$1,685
Property Taxes
13%
$288
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0