Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.09% first-year return on $70,077 initial cash invested.
-10.09%
Cash On Cash
4.33%
Cap Rate
0.71
DSCR
$1,978
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,978 income − $2,567 expenses = $589 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,077
Downpayment
20%
$66,740
Closing costs
1%
$3,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,978
Total Expenses
$2,567
Mortgage P&I
86%
$1,693
Property Taxes
10%
$195
Home Insurance
8%
$164
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0