Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.16% first-year return on $70,350 initial cash invested.
-14.16%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$1,762
Rent
-$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,762 income − $2,592 expenses = $830 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,762
Total Expenses
$2,592
Mortgage P&I
95%
$1,671
Property Taxes
7%
$129
Home Insurance
7%
$119
HOA
12%
$215
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0