Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.14% first-year return on $70,707 initial cash invested.
-7.14%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$2,246
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $2,667 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,246
Total Expenses
$2,667
Mortgage P&I
76%
$1,696
Property Taxes
9%
$205
Home Insurance
5%
$110
HOA
3%
$72
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0