Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.61% first-year return on $70,560 initial cash invested.
-9.61%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$2,497
Rent
-$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,497 income − $3,062 expenses = $565 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,560
Downpayment
20%
$67,200
Closing costs
1%
$3,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,497
Total Expenses
$3,062
Mortgage P&I
67%
$1,685
Property Taxes
24%
$594
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0