Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.61% first-year return on $70,140 initial cash invested.
-10.61%
Cash On Cash
3.93%
Cap Rate
0.68
DSCR
$1,873
Rent
-$620
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,140
Downpayment
20%
$66,800
Closing costs
1%
$3,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,873
Total Expenses
$2,493
Mortgage P&I
86%
$1,619
Property Taxes
14%
$270
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0