Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.32% first-year return on $70,707 initial cash invested.
-0.32%
Cash On Cash
6.79%
Cap Rate
1.07
DSCR
$2,898
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,898 income − $2,917 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,707
Downpayment
20%
$67,340
Closing costs
1%
$3,367
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,898
Total Expenses
$2,917
Mortgage P&I
61%
$1,779
Property Taxes
9%
$262
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0