Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.91% first-year return on $70,665 initial cash invested.
-6.91%
Cash On Cash
4.65%
Cap Rate
0.81
DSCR
$2,002
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,665
Downpayment
20%
$67,300
Closing costs
1%
$3,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,002
Total Expenses
$2,409
Mortgage P&I
80%
$1,610
Property Taxes
3%
$62
Home Insurance
6%
$122
HOA
5%
$95
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0