Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.83% first-year return on $70,539 initial cash invested.
-7.83%
Cash On Cash
4.69%
Cap Rate
0.8
DSCR
$2,463
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $2,923 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,539
Downpayment
20%
$67,180
Closing costs
1%
$3,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,463
Total Expenses
$2,923
Mortgage P&I
67%
$1,650
Property Taxes
21%
$519
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0