Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.3% first-year return on $70,497 initial cash invested.
-14.3%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$1,729
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,729 income − $2,569 expenses = $840 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,497
Downpayment
20%
$67,140
Closing costs
1%
$3,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,729
Total Expenses
$2,569
Mortgage P&I
99%
$1,703
Property Taxes
17%
$299
Home Insurance
7%
$118
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0