Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.98% first-year return on $70,728 initial cash invested.
-12.98%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$2,703
Rent
-$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $3,468 expenses = $765 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,728
Downpayment
20%
$67,360
Closing costs
1%
$3,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,703
Total Expenses
$3,468
Mortgage P&I
63%
$1,690
Property Taxes
25%
$669
Home Insurance
5%
$122
HOA
11%
$285
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0