Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.35% first-year return on $70,077 initial cash invested.
-1.35%
Cash On Cash
6.43%
Cap Rate
1.03
DSCR
$2,558
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $2,637 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,077
Downpayment
20%
$66,740
Closing costs
1%
$3,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,558
Total Expenses
$2,637
Mortgage P&I
68%
$1,739
Property Taxes
6%
$153
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0