Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.62% first-year return on $70,350 initial cash invested.
-7.62%
Cash On Cash
4.89%
Cap Rate
0.8
DSCR
$2,133
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $2,580 expenses = $447 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,133
Total Expenses
$2,580
Mortgage P&I
80%
$1,705
Property Taxes
10%
$203
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0