Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.42% first-year return on $68,985 initial cash invested.
-8.42%
Cash On Cash
4.99%
Cap Rate
0.79
DSCR
$2,282
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $2,766 expenses = $484 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,985
Downpayment
20%
$65,700
Closing costs
1%
$3,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,282
Total Expenses
$2,766
Mortgage P&I
76%
$1,736
Property Taxes
14%
$320
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0