Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.35% first-year return on $70,371 initial cash invested.
-4.35%
Cash On Cash
5.64%
Cap Rate
0.92
DSCR
$2,494
Rent
-$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,494 income − $2,749 expenses = $255 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,371
Downpayment
20%
$67,020
Closing costs
1%
$3,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,494
Total Expenses
$2,749
Mortgage P&I
68%
$1,705
Property Taxes
9%
$217
Home Insurance
5%
$122
HOA
2%
$56
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0