Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.08% first-year return on $70,077 initial cash invested.
-18.08%
Cash On Cash
2.83%
Cap Rate
0.44
DSCR
$1,325
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,325 income − $2,381 expenses = $1,056 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,077
Downpayment
20%
$66,740
Closing costs
1%
$3,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,325
Total Expenses
$2,381
Mortgage P&I
134%
$1,776
Property Taxes
10%
$139
Home Insurance
9%
$122
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0