Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.6% first-year return on $70,350 initial cash invested.
-3.6%
Cash On Cash
5.8%
Cap Rate
0.95
DSCR
$2,356
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $2,567 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,356
Total Expenses
$2,567
Mortgage P&I
73%
$1,712
Property Taxes
5%
$125
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0