Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.21% first-year return on $70,770 initial cash invested.
-6.21%
Cash On Cash
5.23%
Cap Rate
0.85
DSCR
$2,214
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $2,580 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,770
Downpayment
20%
$67,400
Closing costs
1%
$3,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,214
Total Expenses
$2,580
Mortgage P&I
78%
$1,724
Property Taxes
6%
$139
Home Insurance
5%
$121
HOA
1%
$20
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0