Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.03% first-year return on $70,056 initial cash invested.
-9.03%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$2,091
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,056
Downpayment
20%
$66,720
Closing costs
1%
$3,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,091
Total Expenses
$2,618
Mortgage P&I
80%
$1,679
Property Taxes
12%
$243
Home Insurance
6%
$119
HOA
2%
$33
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$125
Maintenance
5%
$105
Other
0%
$0