Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.05% first-year return on $70,686 initial cash invested.
-8.05%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$2,574
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $3,048 expenses = $474 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,686
Downpayment
20%
$67,320
Closing costs
1%
$3,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,574
Total Expenses
$3,048
Mortgage P&I
64%
$1,658
Property Taxes
23%
$602
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0