Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.11% first-year return on $70,623 initial cash invested.
-3.11%
Cash On Cash
5.71%
Cap Rate
0.96
DSCR
$2,480
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,480 income − $2,663 expenses = $183 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,623
Downpayment
20%
$67,260
Closing costs
1%
$3,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,480
Total Expenses
$2,663
Mortgage P&I
67%
$1,658
Property Taxes
9%
$211
Home Insurance
5%
$119
HOA
1%
$30
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0