Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.8% first-year return on $70,602 initial cash invested.
-8.8%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$2,224
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,602
Downpayment
20%
$67,240
Closing costs
1%
$3,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,224
Total Expenses
$2,742
Mortgage P&I
75%
$1,677
Property Taxes
17%
$369
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0