Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.09% first-year return on $70,413 initial cash invested.
-11.09%
Cash On Cash
3.81%
Cap Rate
0.66
DSCR
$1,936
Rent
-$651
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,413
Downpayment
20%
$67,060
Closing costs
1%
$3,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,936
Total Expenses
$2,587
Mortgage P&I
84%
$1,618
Property Taxes
18%
$343
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0