Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.47% first-year return on $70,770 initial cash invested.
-19.47%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$1,116
Rent
-$1,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,116 income − $2,264 expenses = $1,148 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,770
Downpayment
20%
$67,400
Closing costs
1%
$3,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,116
Total Expenses
$2,264
Mortgage P&I
153%
$1,705
Property Taxes
13%
$146
Home Insurance
11%
$122
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0