Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.92% first-year return on $67,998 initial cash invested.
-10.92%
Cash On Cash
4.51%
Cap Rate
0.71
DSCR
$2,302
Rent
-$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,302 income − $2,921 expenses = $619 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,998
Downpayment
20%
$64,760
Closing costs
1%
$3,238
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,302
Total Expenses
$2,921
Mortgage P&I
75%
$1,722
Property Taxes
21%
$486
Home Insurance
5%
$115
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0