Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.95% first-year return on $70,791 initial cash invested.
-5.95%
Cash On Cash
4.98%
Cap Rate
0.85
DSCR
$1,928
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,791
Downpayment
20%
$67,420
Closing costs
1%
$3,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,928
Total Expenses
$2,279
Mortgage P&I
86%
$1,653
Property Taxes
0%
$3
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0