Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.34% first-year return on $70,896 initial cash invested.
-8.34%
Cash On Cash
5.21%
Cap Rate
0.8
DSCR
$2,333
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,333 income − $2,826 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,896
Downpayment
20%
$67,520
Closing costs
1%
$3,376
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,333
Total Expenses
$2,826
Mortgage P&I
79%
$1,841
Property Taxes
11%
$256
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0