Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.38% first-year return on $70,560 initial cash invested.
-16.38%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$1,760
Rent
-$963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $2,723 expenses = $963 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,560
Downpayment
20%
$67,200
Closing costs
1%
$3,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$2,723
Mortgage P&I
98%
$1,733
Property Taxes
23%
$410
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0