Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.2% first-year return on $70,938 initial cash invested.
-9.2%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$2,456
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $3,000 expenses = $544 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,938
Downpayment
20%
$67,560
Closing costs
1%
$3,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,456
Total Expenses
$3,000
Mortgage P&I
69%
$1,703
Property Taxes
22%
$540
Home Insurance
5%
$118
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0