Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7% first-year return on $70,329 initial cash invested.
-7%
Cash On Cash
5.49%
Cap Rate
0.84
DSCR
$2,441
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,441 income − $2,851 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,441
Total Expenses
$2,851
Mortgage P&I
75%
$1,820
Property Taxes
11%
$280
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0