Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.34% first-year return on $70,539 initial cash invested.
-5.34%
Cash On Cash
5.68%
Cap Rate
0.9
DSCR
$2,612
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $2,926 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,539
Downpayment
20%
$67,180
Closing costs
1%
$3,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,612
Total Expenses
$2,926
Mortgage P&I
68%
$1,773
Property Taxes
7%
$187
Home Insurance
5%
$121
HOA
6%
$165
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0