Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.64% first-year return on $70,875 initial cash invested.
-17.64%
Cash On Cash
3.07%
Cap Rate
0.48
DSCR
$2,120
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $3,162 expenses = $1,042 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,875
Downpayment
20%
$67,500
Closing costs
1%
$3,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$3,162
Mortgage P&I
85%
$1,800
Property Taxes
30%
$640
Home Insurance
6%
$118
HOA
3%
$53
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0