Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.15% first-year return on $70,392 initial cash invested.
-6.15%
Cash On Cash
4.9%
Cap Rate
0.85
DSCR
$2,457
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,392
Downpayment
20%
$67,040
Closing costs
1%
$3,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,457
Total Expenses
$2,818
Mortgage P&I
65%
$1,607
Property Taxes
18%
$453
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0