Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.42% first-year return on $70,056 initial cash invested.
-14.42%
Cash On Cash
3.56%
Cap Rate
0.56
DSCR
$1,473
Rent
-$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,473 income − $2,315 expenses = $842 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,056
Downpayment
20%
$66,720
Closing costs
1%
$3,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,473
Total Expenses
$2,315
Mortgage P&I
119%
$1,758
Property Taxes
4%
$52
Home Insurance
8%
$122
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0