Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.14% first-year return on $70,875 initial cash invested.
-13.14%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$1,887
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,887 income − $2,663 expenses = $776 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,887
Total Expenses
$2,663
Mortgage P&I
90%
$1,697
Property Taxes
18%
$349
Home Insurance
6%
$114
HOA
1%
$13
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0