Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.07% first-year return on $70,224 initial cash invested.
-7.07%
Cash On Cash
4.81%
Cap Rate
0.81
DSCR
$2,131
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,224
Downpayment
20%
$66,880
Closing costs
1%
$3,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,131
Total Expenses
$2,545
Mortgage P&I
77%
$1,647
Property Taxes
12%
$256
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0