Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.03% first-year return on $70,161 initial cash invested.
-11.03%
Cash On Cash
3.93%
Cap Rate
0.67
DSCR
$2,124
Rent
-$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,161
Downpayment
20%
$66,820
Closing costs
1%
$3,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,124
Total Expenses
$2,769
Mortgage P&I
77%
$1,633
Property Taxes
20%
$420
Home Insurance
6%
$119
HOA
2%
$46
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0