Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.73% first-year return on $70,245 initial cash invested.
-10.73%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$2,238
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $2,866 expenses = $628 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,245
Downpayment
20%
$66,900
Closing costs
1%
$3,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,238
Total Expenses
$2,866
Mortgage P&I
74%
$1,651
Property Taxes
21%
$478
Home Insurance
5%
$119
HOA
2%
$36
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0