Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.67% first-year return on $70,350 initial cash invested.
-24.67%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$1,138
Rent
-$1,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,138 income − $2,584 expenses = $1,446 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,138
Total Expenses
$2,584
Mortgage P&I
149%
$1,691
Property Taxes
28%
$323
Home Insurance
10%
$117
HOA
14%
$157
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0