Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.66% first-year return on $70,140 initial cash invested.
-12.66%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$2,062
Rent
-$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $2,802 expenses = $740 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,140
Downpayment
20%
$66,800
Closing costs
1%
$3,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,062
Total Expenses
$2,802
Mortgage P&I
79%
$1,632
Property Taxes
25%
$520
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0