Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.73% first-year return on $70,350 initial cash invested.
-2.73%
Cash On Cash
5.87%
Cap Rate
0.98
DSCR
$2,425
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $2,585 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,425
Total Expenses
$2,585
Mortgage P&I
69%
$1,679
Property Taxes
6%
$157
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0