Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.42% first-year return on $70,056 initial cash invested.
-1.42%
Cash On Cash
6.54%
Cap Rate
1.02
DSCR
$2,476
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $2,559 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,056
Downpayment
20%
$66,720
Closing costs
1%
$3,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,476
Total Expenses
$2,559
Mortgage P&I
72%
$1,777
Property Taxes
1%
$18
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0