Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.24% first-year return on $70,035 initial cash invested.
-6.24%
Cash On Cash
5.31%
Cap Rate
0.86
DSCR
$2,615
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,615 income − $2,979 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,035
Downpayment
20%
$66,700
Closing costs
1%
$3,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,615
Total Expenses
$2,979
Mortgage P&I
65%
$1,708
Property Taxes
18%
$468
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0