Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.57% first-year return on $70,413 initial cash invested.
-5.57%
Cash On Cash
5.27%
Cap Rate
0.88
DSCR
$2,587
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,413
Downpayment
20%
$67,060
Closing costs
1%
$3,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,587
Total Expenses
$2,914
Mortgage P&I
65%
$1,671
Property Taxes
17%
$452
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0