Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13% first-year return on $70,686 initial cash invested.
-13%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$1,631
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,631 income − $2,397 expenses = $766 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,686
Downpayment
20%
$67,320
Closing costs
1%
$3,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,631
Total Expenses
$2,397
Mortgage P&I
103%
$1,680
Property Taxes
10%
$171
Home Insurance
7%
$121
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0