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 $70,623 initial cash invested.
-5.57%
Cash On Cash
5.16%
Cap Rate
0.88
DSCR
$2,710
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,623
Downpayment
20%
$67,260
Closing costs
1%
$3,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,710
Total Expenses
$3,038
Mortgage P&I
60%
$1,638
Property Taxes
20%
$548
Home Insurance
5%
$146
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0