Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.3% first-year return on $70,917 initial cash invested.
-15.3%
Cash On Cash
3.35%
Cap Rate
0.53
DSCR
$1,554
Rent
-$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,554 income − $2,458 expenses = $904 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,917
Downpayment
20%
$67,540
Closing costs
1%
$3,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,554
Total Expenses
$2,458
Mortgage P&I
114%
$1,770
Property Taxes
10%
$162
Home Insurance
8%
$122
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0