Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.14% first-year return on $70,035 initial cash invested.
-3.14%
Cash On Cash
5.78%
Cap Rate
0.97
DSCR
$2,685
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $2,868 expenses = $183 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,035
Downpayment
20%
$66,700
Closing costs
1%
$3,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,685
Total Expenses
$2,868
Mortgage P&I
62%
$1,656
Property Taxes
13%
$349
Home Insurance
4%
$119
HOA
2%
$47
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0