Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.85% first-year return on $70,350 initial cash invested.
-2.85%
Cash On Cash
5.75%
Cap Rate
0.98
DSCR
$2,652
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,652
Total Expenses
$2,819
Mortgage P&I
62%
$1,639
Property Taxes
14%
$373
Home Insurance
4%
$117
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0