Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.38% first-year return on $70,875 initial cash invested.
-9.38%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$2,015
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,015 income − $2,569 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,875
Downpayment
20%
$67,500
Closing costs
1%
$3,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,015
Total Expenses
$2,569
Mortgage P&I
84%
$1,695
Property Taxes
11%
$227
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0