Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.04% first-year return on $67,935 initial cash invested.
-6.04%
Cash On Cash
5.45%
Cap Rate
0.87
DSCR
$2,367
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $2,709 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,935
Downpayment
20%
$64,700
Closing costs
1%
$3,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,367
Total Expenses
$2,709
Mortgage P&I
72%
$1,694
Property Taxes
12%
$288
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0