Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.28% first-year return on $70,602 initial cash invested.
-3.28%
Cash On Cash
5.94%
Cap Rate
0.98
DSCR
$3,038
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,038 income − $3,231 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,038
Total Expenses
$3,231
Mortgage P&I
56%
$1,705
Property Taxes
8%
$244
Home Insurance
4%
$121
HOA
12%
$371
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0