Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.78% first-year return on $70,581 initial cash invested.
-9.78%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$2,114
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $2,689 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,581
Downpayment
20%
$67,220
Closing costs
1%
$3,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,114
Total Expenses
$2,689
Mortgage P&I
80%
$1,686
Property Taxes
13%
$279
Home Insurance
6%
$119
HOA
3%
$55
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0