Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.36% first-year return on $70,350 initial cash invested.
-1.36%
Cash On Cash
6.18%
Cap Rate
1.03
DSCR
$2,511
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $2,591 expenses = $80 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
$2,511
Total Expenses
$2,591
Mortgage P&I
67%
$1,679
Property Taxes
6%
$141
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0