Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.52% first-year return on $70,350 initial cash invested.
-14.52%
Cash On Cash
3.65%
Cap Rate
0.58
DSCR
$2,160
Rent
-$851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $3,011 expenses = $851 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,160
Total Expenses
$3,011
Mortgage P&I
82%
$1,762
Property Taxes
26%
$570
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0