Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.92% first-year return on $70,833 initial cash invested.
-16.92%
Cash On Cash
3.11%
Cap Rate
0.48
DSCR
$1,392
Rent
-$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,392 income − $2,391 expenses = $999 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,833
Downpayment
20%
$67,460
Closing costs
1%
$3,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,392
Total Expenses
$2,391
Mortgage P&I
130%
$1,803
Property Taxes
10%
$145
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0