Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.54% first-year return on $70,308 initial cash invested.
-9.54%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$2,020
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,020 income − $2,579 expenses = $559 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,308
Downpayment
20%
$66,960
Closing costs
1%
$3,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$2,579
Mortgage P&I
84%
$1,688
Property Taxes
12%
$244
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0