Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.78% first-year return on $70,938 initial cash invested.
-8.78%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$2,195
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,938
Downpayment
20%
$67,560
Closing costs
1%
$3,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,195
Total Expenses
$2,714
Mortgage P&I
77%
$1,688
Property Taxes
15%
$328
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0