Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.42% first-year return on $70,476 initial cash invested.
-6.42%
Cash On Cash
5.58%
Cap Rate
0.86
DSCR
$2,511
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $2,888 expenses = $377 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,476
Downpayment
20%
$67,120
Closing costs
1%
$3,356
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,511
Total Expenses
$2,888
Mortgage P&I
72%
$1,811
Property Taxes
12%
$301
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0