Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.84% first-year return on $70,497 initial cash invested.
-5.84%
Cash On Cash
5.32%
Cap Rate
0.87
DSCR
$2,409
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $2,752 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,497
Downpayment
20%
$67,140
Closing costs
1%
$3,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,409
Total Expenses
$2,752
Mortgage P&I
71%
$1,711
Property Taxes
12%
$296
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0