Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.97% first-year return on $71,064 initial cash invested.
-11.97%
Cash On Cash
3.99%
Cap Rate
0.65
DSCR
$2,235
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,235 income − $2,944 expenses = $709 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,064
Downpayment
20%
$67,680
Closing costs
1%
$3,384
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,235
Total Expenses
$2,944
Mortgage P&I
77%
$1,721
Property Taxes
23%
$522
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0