Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.33% first-year return on $68,922 initial cash invested.
-0.33%
Cash On Cash
6.56%
Cap Rate
1.06
DSCR
$2,535
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $2,554 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,922
Downpayment
20%
$65,640
Closing costs
1%
$3,282
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,535
Total Expenses
$2,554
Mortgage P&I
67%
$1,686
Property Taxes
4%
$92
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0