Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.15% first-year return on $68,880 initial cash invested.
-9.15%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$1,975
Rent
-$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,975 income − $2,500 expenses = $525 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,975
Total Expenses
$2,500
Mortgage P&I
84%
$1,664
Property Taxes
10%
$205
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0