Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.26% first-year return on $70,056 initial cash invested.
-12.26%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$1,715
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,715 income − $2,431 expenses = $716 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,056
Downpayment
20%
$66,720
Closing costs
1%
$3,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,715
Total Expenses
$2,431
Mortgage P&I
99%
$1,696
Property Taxes
10%
$169
Home Insurance
7%
$119
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0