Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.32% first-year return on $70,350 initial cash invested.
-5.32%
Cash On Cash
5.39%
Cap Rate
0.88
DSCR
$2,287
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,287 income − $2,599 expenses = $312 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,287
Total Expenses
$2,599
Mortgage P&I
74%
$1,703
Property Taxes
8%
$178
Home Insurance
5%
$117
HOA
0%
$7
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0