Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.31% first-year return on $69,090 initial cash invested.
-12.31%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$2,699
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,699 income − $3,408 expenses = $709 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,699
Total Expenses
$3,408
Mortgage P&I
62%
$1,665
Property Taxes
31%
$830
Home Insurance
4%
$115
HOA
4%
$96
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0