Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.1% first-year return on $70,476 initial cash invested.
-10.1%
Cash On Cash
4.46%
Cap Rate
0.71
DSCR
$1,864
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $2,457 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,476
Downpayment
20%
$67,120
Closing costs
1%
$3,356
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,864
Total Expenses
$2,457
Mortgage P&I
94%
$1,748
Property Taxes
6%
$106
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0