Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.55% first-year return on $70,434 initial cash invested.
-11.55%
Cash On Cash
4.52%
Cap Rate
0.68
DSCR
$1,945
Rent
-$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,945 income − $2,623 expenses = $678 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,434
Downpayment
20%
$67,080
Closing costs
1%
$3,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,945
Total Expenses
$2,623
Mortgage P&I
95%
$1,844
Property Taxes
8%
$157
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0