Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.84% first-year return on $70,917 initial cash invested.
-5.84%
Cash On Cash
5.3%
Cap Rate
0.88
DSCR
$2,895
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $3,240 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,917
Downpayment
20%
$67,540
Closing costs
1%
$3,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,895
Total Expenses
$3,240
Mortgage P&I
58%
$1,691
Property Taxes
23%
$680
Home Insurance
4%
$115
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0