Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.8% first-year return on $70,203 initial cash invested.
-4.8%
Cash On Cash
5.36%
Cap Rate
0.9
DSCR
$2,365
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,365 income − $2,646 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,203
Downpayment
20%
$66,860
Closing costs
1%
$3,343
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,365
Total Expenses
$2,646
Mortgage P&I
70%
$1,657
Property Taxes
5%
$120
Home Insurance
5%
$117
HOA
6%
$138
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0