Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.59% first-year return on $70,371 initial cash invested.
-16.59%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$2,159
Rent
-$973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,159 income − $3,132 expenses = $973 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,371
Downpayment
20%
$67,020
Closing costs
1%
$3,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,159
Total Expenses
$3,132
Mortgage P&I
77%
$1,670
Property Taxes
17%
$364
Home Insurance
5%
$116
HOA
19%
$420
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0