Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.35% first-year return on $68,775 initial cash invested.
-10.35%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$1,950
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $2,543 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,775
Downpayment
20%
$65,500
Closing costs
1%
$3,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$2,543
Mortgage P&I
84%
$1,630
Property Taxes
14%
$266
Home Insurance
6%
$119
HOA
1%
$20
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0