Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.3% first-year return on $70,350 initial cash invested.
-7.3%
Cash On Cash
5.51%
Cap Rate
0.83
DSCR
$2,272
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $2,700 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,272
Total Expenses
$2,700
Mortgage P&I
81%
$1,851
Property Taxes
6%
$141
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0