Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.64% first-year return on $70,329 initial cash invested.
-7.64%
Cash On Cash
4.83%
Cap Rate
0.79
DSCR
$1,939
Rent
-$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $2,387 expenses = $448 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,939
Total Expenses
$2,387
Mortgage P&I
88%
$1,699
Property Taxes
3%
$67
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0