Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.77% first-year return on $70,560 initial cash invested.
-5.77%
Cash On Cash
5.29%
Cap Rate
0.87
DSCR
$2,394
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $2,733 expenses = $339 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,560
Downpayment
20%
$67,200
Closing costs
1%
$3,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,394
Total Expenses
$2,733
Mortgage P&I
71%
$1,700
Property Taxes
10%
$241
Home Insurance
5%
$119
HOA
2%
$50
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0