Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.35% first-year return on $68,922 initial cash invested.
-7.35%
Cash On Cash
5%
Cap Rate
0.81
DSCR
$2,094
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,094 income − $2,516 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,922
Downpayment
20%
$65,640
Closing costs
1%
$3,282
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,094
Total Expenses
$2,516
Mortgage P&I
80%
$1,685
Property Taxes
7%
$147
Home Insurance
6%
$118
HOA
1%
$21
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0