Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.34% first-year return on $70,392 initial cash invested.
-17.34%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$1,856
Rent
-$1,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,392
Downpayment
20%
$67,040
Closing costs
1%
$3,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,856
Total Expenses
$2,873
Mortgage P&I
89%
$1,645
Property Taxes
34%
$624
Home Insurance
7%
$121
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0