Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.57% first-year return on $70,203 initial cash invested.
-1.57%
Cash On Cash
6.54%
Cap Rate
1.03
DSCR
$2,863
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,863 income − $2,955 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,203
Downpayment
20%
$66,860
Closing costs
1%
$3,343
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,863
Total Expenses
$2,955
Mortgage P&I
62%
$1,772
Property Taxes
11%
$320
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0