Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.52% first-year return on $70,686 initial cash invested.
-7.52%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$2,481
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $2,924 expenses = $443 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,686
Downpayment
20%
$67,320
Closing costs
1%
$3,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,481
Total Expenses
$2,924
Mortgage P&I
67%
$1,674
Property Taxes
18%
$441
Home Insurance
5%
$122
HOA
2%
$42
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0