Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.74% first-year return on $69,069 initial cash invested.
-8.74%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$2,019
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $2,522 expenses = $503 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,069
Downpayment
20%
$65,780
Closing costs
1%
$3,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,019
Total Expenses
$2,522
Mortgage P&I
80%
$1,625
Property Taxes
13%
$256
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0