Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.51% first-year return on $70,518 initial cash invested.
-16.51%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$1,654
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $2,624 expenses = $970 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,518
Downpayment
20%
$67,160
Closing costs
1%
$3,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,654
Total Expenses
$2,624
Mortgage P&I
105%
$1,739
Property Taxes
19%
$311
Home Insurance
7%
$119
HOA
2%
$25
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0