Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.49% first-year return on $70,455 initial cash invested.
-3.49%
Cash On Cash
5.68%
Cap Rate
0.95
DSCR
$2,515
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,515 income − $2,720 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,455
Downpayment
20%
$67,100
Closing costs
1%
$3,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,515
Total Expenses
$2,720
Mortgage P&I
66%
$1,668
Property Taxes
11%
$276
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0