Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.37% first-year return on $70,182 initial cash invested.
-13.37%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$1,543
Rent
-$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,543 income − $2,325 expenses = $782 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,182
Downpayment
20%
$66,840
Closing costs
1%
$3,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,543
Total Expenses
$2,325
Mortgage P&I
111%
$1,706
Property Taxes
6%
$96
Home Insurance
8%
$122
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0