Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.42% first-year return on $70,350 initial cash invested.
-12.42%
Cash On Cash
3.91%
Cap Rate
0.64
DSCR
$2,501
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $3,229 expenses = $728 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,501
Total Expenses
$3,229
Mortgage P&I
68%
$1,694
Property Taxes
29%
$733
Home Insurance
5%
$117
HOA
1%
$35
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0