Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.4% first-year return on $68,397 initial cash invested.
-12.4%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$2,300
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $3,007 expenses = $707 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,397
Downpayment
20%
$65,140
Closing costs
1%
$3,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,300
Total Expenses
$3,007
Mortgage P&I
70%
$1,611
Property Taxes
30%
$682
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0