Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.96% first-year return on $69,090 initial cash invested.
-12.96%
Cash On Cash
3.59%
Cap Rate
0.6
DSCR
$1,749
Rent
-$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,749 income − $2,495 expenses = $746 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,749
Total Expenses
$2,495
Mortgage P&I
94%
$1,644
Property Taxes
16%
$282
Home Insurance
7%
$115
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0