Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.15% first-year return on $68,481 initial cash invested.
-10.15%
Cash On Cash
4.91%
Cap Rate
0.74
DSCR
$2,213
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,213 income − $2,792 expenses = $579 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,481
Downpayment
20%
$65,220
Closing costs
1%
$3,261
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,213
Total Expenses
$2,792
Mortgage P&I
81%
$1,803
Property Taxes
11%
$254
Home Insurance
5%
$119
HOA
2%
$40
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0