Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.29% first-year return on $70,287 initial cash invested.
-11.29%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$1,855
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,855 income − $2,516 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,287
Downpayment
20%
$66,940
Closing costs
1%
$3,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,855
Total Expenses
$2,516
Mortgage P&I
90%
$1,667
Property Taxes
14%
$258
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0