Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.59% first-year return on $70,182 initial cash invested.
-7.59%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$1,929
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $2,373 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,182
Downpayment
20%
$66,840
Closing costs
1%
$3,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$2,373
Mortgage P&I
87%
$1,683
Property Taxes
4%
$70
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0