Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.36% first-year return on $70,560 initial cash invested.
-2.36%
Cash On Cash
6.19%
Cap Rate
1
DSCR
$2,789
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,789 income − $2,928 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,560
Downpayment
20%
$67,200
Closing costs
1%
$3,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,789
Total Expenses
$2,928
Mortgage P&I
62%
$1,734
Property Taxes
13%
$351
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0