Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.83% first-year return on $68,880 initial cash invested.
-1.83%
Cash On Cash
5.92%
Cap Rate
1.01
DSCR
$2,324
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,324 income − $2,429 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,880
Downpayment
20%
$65,600
Closing costs
1%
$3,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,324
Total Expenses
$2,429
Mortgage P&I
69%
$1,607
Property Taxes
4%
$104
Home Insurance
5%
$115
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0