Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.58% first-year return on $70,098 initial cash invested.
-12.58%
Cash On Cash
4.34%
Cap Rate
0.66
DSCR
$2,338
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $3,073 expenses = $735 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,098
Downpayment
20%
$66,760
Closing costs
1%
$3,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,338
Total Expenses
$3,073
Mortgage P&I
78%
$1,826
Property Taxes
22%
$522
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0