Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.02% first-year return on $70,539 initial cash invested.
-0.02%
Cash On Cash
6.49%
Cap Rate
1.07
DSCR
$2,514
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $2,515 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,539
Downpayment
20%
$67,180
Closing costs
1%
$3,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,514
Total Expenses
$2,515
Mortgage P&I
67%
$1,693
Property Taxes
2%
$50
Home Insurance
5%
$118
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0