Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.88% first-year return on $70,560 initial cash invested.
-15.88%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$1,285
Rent
-$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,285 income − $2,219 expenses = $934 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,560
Downpayment
20%
$67,200
Closing costs
1%
$3,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,285
Total Expenses
$2,219
Mortgage P&I
132%
$1,695
Property Taxes
5%
$60
Home Insurance
9%
$118
HOA
1%
$13
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0