Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.67% first-year return on $70,245 initial cash invested.
-3.67%
Cash On Cash
5.58%
Cap Rate
0.94
DSCR
$2,269
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,269 income − $2,484 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,245
Downpayment
20%
$66,900
Closing costs
1%
$3,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,269
Total Expenses
$2,484
Mortgage P&I
73%
$1,658
Property Taxes
5%
$117
Home Insurance
5%
$120
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0