Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.45% first-year return on $70,665 initial cash invested.
-4.45%
Cash On Cash
5.81%
Cap Rate
0.94
DSCR
$3,167
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,167 income − $3,429 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,167
Total Expenses
$3,429
Mortgage P&I
55%
$1,733
Property Taxes
11%
$337
Home Insurance
4%
$121
HOA
13%
$415
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0