Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.4% first-year return on $70,119 initial cash invested.
-9.4%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$2,198
Rent
-$549
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,119
Downpayment
20%
$66,780
Closing costs
1%
$3,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,198
Total Expenses
$2,747
Mortgage P&I
77%
$1,683
Property Taxes
17%
$371
Home Insurance
5%
$114
HOA
0%
$7
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0