Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.14% first-year return on $70,749 initial cash invested.
-9.14%
Cash On Cash
4.77%
Cap Rate
0.76
DSCR
$2,101
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,101 income − $2,640 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,749
Downpayment
20%
$67,380
Closing costs
1%
$3,369
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,101
Total Expenses
$2,640
Mortgage P&I
84%
$1,774
Property Taxes
9%
$198
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0