Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.74% first-year return on $70,959 initial cash invested.
-15.74%
Cash On Cash
3.25%
Cap Rate
0.52
DSCR
$2,006
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,006 income − $2,937 expenses = $931 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,959
Downpayment
20%
$67,580
Closing costs
1%
$3,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,006
Total Expenses
$2,937
Mortgage P&I
87%
$1,745
Property Taxes
28%
$553
Home Insurance
6%
$118
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0