Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.28% first-year return on $70,098 initial cash invested.
-7.28%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$2,234
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $2,659 expenses = $425 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,098
Downpayment
20%
$66,760
Closing costs
1%
$3,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,234
Total Expenses
$2,659
Mortgage P&I
75%
$1,681
Property Taxes
13%
$287
Home Insurance
5%
$105
HOA
0%
$5
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0