Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.37% first-year return on $70,287 initial cash invested.
-15.37%
Cash On Cash
3.5%
Cap Rate
0.55
DSCR
$1,796
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,796 income − $2,696 expenses = $900 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,287
Downpayment
20%
$66,940
Closing costs
1%
$3,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,796
Total Expenses
$2,696
Mortgage P&I
99%
$1,786
Property Taxes
18%
$328
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0