Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.71% first-year return on $70,329 initial cash invested.
-4.71%
Cash On Cash
5.44%
Cap Rate
0.9
DSCR
$2,091
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,091 income − $2,367 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,091
Total Expenses
$2,367
Mortgage P&I
81%
$1,690
Property Taxes
1%
$16
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$125
Maintenance
5%
$105
Other
0%
$0