Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.18% first-year return on $70,350 initial cash invested.
-15.18%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$2,117
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $3,007 expenses = $890 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,117
Total Expenses
$3,007
Mortgage P&I
79%
$1,681
Property Taxes
31%
$658
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0