Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.55% first-year return on $70,434 initial cash invested.
-1.55%
Cash On Cash
6.15%
Cap Rate
1.02
DSCR
$2,362
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,362 income − $2,453 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,434
Downpayment
20%
$67,080
Closing costs
1%
$3,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,362
Total Expenses
$2,453
Mortgage P&I
72%
$1,691
Property Taxes
1%
$27
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0