Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.78% first-year return on $70,329 initial cash invested.
-5.78%
Cash On Cash
5.02%
Cap Rate
0.85
DSCR
$2,009
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,009
Total Expenses
$2,348
Mortgage P&I
82%
$1,640
Property Taxes
3%
$69
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0