Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.64% first-year return on $70,371 initial cash invested.
-10.64%
Cash On Cash
4.71%
Cap Rate
0.72
DSCR
$2,206
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,206 income − $2,830 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,371
Downpayment
20%
$67,020
Closing costs
1%
$3,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,206
Total Expenses
$2,830
Mortgage P&I
83%
$1,829
Property Taxes
14%
$310
Home Insurance
5%
$114
HOA
0%
$4
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0