Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.54% first-year return on $70,728 initial cash invested.
-12.54%
Cash On Cash
3.44%
Cap Rate
0.6
DSCR
$1,706
Rent
-$739
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,728
Downpayment
20%
$67,360
Closing costs
1%
$3,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,706
Total Expenses
$2,445
Mortgage P&I
95%
$1,619
Property Taxes
15%
$261
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0