Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.17% first-year return on $70,770 initial cash invested.
-8.17%
Cash On Cash
4.86%
Cap Rate
0.78
DSCR
$2,122
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $2,604 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,770
Downpayment
20%
$67,400
Closing costs
1%
$3,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,122
Total Expenses
$2,604
Mortgage P&I
82%
$1,740
Property Taxes
9%
$195
Home Insurance
6%
$118
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0