Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.58% first-year return on $70,791 initial cash invested.
-9.58%
Cash On Cash
4.99%
Cap Rate
0.76
DSCR
$2,442
Rent
-$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,442 income − $3,007 expenses = $565 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,791
Downpayment
20%
$67,420
Closing costs
1%
$3,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,442
Total Expenses
$3,007
Mortgage P&I
76%
$1,844
Property Taxes
11%
$274
Home Insurance
5%
$121
HOA
5%
$133
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0