Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.75% first-year return on $70,035 initial cash invested.
-9.75%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$2,691
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $3,260 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,035
Downpayment
20%
$66,700
Closing costs
1%
$3,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,691
Total Expenses
$3,260
Mortgage P&I
62%
$1,664
Property Taxes
29%
$768
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$161
Maintenance
5%
$135
Other
0%
$0