Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.42% first-year return on $70,350 initial cash invested.
-25.42%
Cash On Cash
1.62%
Cap Rate
0.24
DSCR
$1,641
Rent
-$1,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,641 income − $3,131 expenses = $1,490 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,641
Total Expenses
$3,131
Mortgage P&I
113%
$1,859
Property Taxes
44%
$729
Home Insurance
7%
$117
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0