Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.44% first-year return on $70,518 initial cash invested.
-13.44%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$1,527
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,527 income − $2,317 expenses = $790 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,518
Downpayment
20%
$67,160
Closing costs
1%
$3,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,527
Total Expenses
$2,317
Mortgage P&I
109%
$1,661
Property Taxes
9%
$137
Home Insurance
8%
$122
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0