Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.55% first-year return on $71,001 initial cash invested.
-10.55%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$2,414
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $3,038 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,001
Downpayment
20%
$67,620
Closing costs
1%
$3,381
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,414
Total Expenses
$3,038
Mortgage P&I
70%
$1,701
Property Taxes
24%
$588
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0