Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.15% first-year return on $70,749 initial cash invested.
-3.15%
Cash On Cash
5.58%
Cap Rate
0.96
DSCR
$2,314
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,314
Total Expenses
$2,500
Mortgage P&I
71%
$1,637
Property Taxes
4%
$102
Home Insurance
5%
$119
HOA
2%
$40
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0