Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.45% first-year return on $70,707 initial cash invested.
-9.45%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$1,756
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,707
Downpayment
20%
$67,340
Closing costs
1%
$3,367
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,756
Total Expenses
$2,313
Mortgage P&I
96%
$1,685
Property Taxes
3%
$49
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0