Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.55% first-year return on $70,749 initial cash invested.
-4.55%
Cash On Cash
5.65%
Cap Rate
0.93
DSCR
$2,883
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $3,151 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,749
Downpayment
20%
$67,380
Closing costs
1%
$3,369
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,883
Total Expenses
$3,151
Mortgage P&I
59%
$1,711
Property Taxes
20%
$572
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0