Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.5% first-year return on $69,069 initial cash invested.
-15.5%
Cash On Cash
3.5%
Cap Rate
0.55
DSCR
$1,917
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,917 income − $2,809 expenses = $892 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,917
Total Expenses
$2,809
Mortgage P&I
92%
$1,756
Property Taxes
7%
$137
Home Insurance
6%
$117
HOA
16%
$300
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0