Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.24% first-year return on $70,707 initial cash invested.
-4.24%
Cash On Cash
5.36%
Cap Rate
0.92
DSCR
$2,401
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,707
Downpayment
20%
$67,340
Closing costs
1%
$3,367
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,401
Total Expenses
$2,651
Mortgage P&I
68%
$1,634
Property Taxes
11%
$271
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0