Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.93% first-year return on $70,665 initial cash invested.
-14.93%
Cash On Cash
3.76%
Cap Rate
0.57
DSCR
$1,989
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $2,868 expenses = $879 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,665
Downpayment
20%
$67,300
Closing costs
1%
$3,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,989
Total Expenses
$2,868
Mortgage P&I
92%
$1,833
Property Taxes
14%
$274
Home Insurance
6%
$122
HOA
6%
$123
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0