Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.26% first-year return on $68,418 initial cash invested.
-5.26%
Cash On Cash
5.38%
Cap Rate
0.89
DSCR
$2,417
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,417 income − $2,717 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,418
Downpayment
20%
$65,160
Closing costs
1%
$3,258
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,417
Total Expenses
$2,717
Mortgage P&I
68%
$1,640
Property Taxes
10%
$234
Home Insurance
5%
$114
HOA
4%
$100
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0