Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.03% first-year return on $69,069 initial cash invested.
-18.03%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$1,557
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,557 income − $2,595 expenses = $1,038 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,557
Total Expenses
$2,595
Mortgage P&I
106%
$1,653
Property Taxes
27%
$415
Home Insurance
8%
$122
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0