Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.95% first-year return on $70,245 initial cash invested.
-6.95%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$2,245
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,245
Downpayment
20%
$66,900
Closing costs
1%
$3,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,245
Total Expenses
$2,652
Mortgage P&I
74%
$1,654
Property Taxes
12%
$280
Home Insurance
5%
$119
HOA
1%
$16
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0