Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.84% first-year return on $70,350 initial cash invested.
-0.84%
Cash On Cash
7.14%
Cap Rate
1.06
DSCR
$3,324
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,324 income − $3,373 expenses = $49 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,324
Total Expenses
$3,373
Mortgage P&I
56%
$1,877
Property Taxes
16%
$516
Home Insurance
4%
$117
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0