Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.79% first-year return on $70,623 initial cash invested.
-3.79%
Cash On Cash
5.64%
Cap Rate
0.95
DSCR
$2,685
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $2,908 expenses = $223 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
$2,685
Total Expenses
$2,908
Mortgage P&I
62%
$1,671
Property Taxes
13%
$356
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0