Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.93% first-year return on $70,833 initial cash invested.
-10.93%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$1,999
Rent
-$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,833
Downpayment
20%
$67,460
Closing costs
1%
$3,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,999
Total Expenses
$2,644
Mortgage P&I
84%
$1,672
Property Taxes
17%
$330
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0