Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.45% first-year return on $70,560 initial cash invested.
-3.45%
Cash On Cash
5.41%
Cap Rate
0.95
DSCR
$2,439
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,560
Downpayment
20%
$67,200
Closing costs
1%
$3,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,439
Total Expenses
$2,642
Mortgage P&I
65%
$1,597
Property Taxes
12%
$293
Home Insurance
5%
$118
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0