Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.23% first-year return on $70,224 initial cash invested.
-11.23%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$1,873
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,873 income − $2,530 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,224
Downpayment
20%
$66,880
Closing costs
1%
$3,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,873
Total Expenses
$2,530
Mortgage P&I
89%
$1,674
Property Taxes
14%
$257
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0