Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.18% first-year return on $70,350 initial cash invested.
-12.18%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$2,166
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,166 income − $2,880 expenses = $714 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,166
Total Expenses
$2,880
Mortgage P&I
77%
$1,662
Property Taxes
25%
$538
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0