Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.15% first-year return on $70,308 initial cash invested.
-14.15%
Cash On Cash
3.56%
Cap Rate
0.57
DSCR
$1,879
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,879 income − $2,708 expenses = $829 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,308
Downpayment
20%
$66,960
Closing costs
1%
$3,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,879
Total Expenses
$2,708
Mortgage P&I
92%
$1,729
Property Taxes
20%
$368
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0