Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.83% first-year return on $68,376 initial cash invested.
-12.83%
Cash On Cash
3.95%
Cap Rate
0.63
DSCR
$1,826
Rent
-$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,826 income − $2,557 expenses = $731 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,376
Downpayment
20%
$65,120
Closing costs
1%
$3,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,826
Total Expenses
$2,557
Mortgage P&I
94%
$1,711
Property Taxes
13%
$230
Home Insurance
6%
$116
HOA
1%
$25
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0