Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.45% first-year return on $68,922 initial cash invested.
-16.45%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$1,643
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,643 income − $2,588 expenses = $945 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,643
Total Expenses
$2,588
Mortgage P&I
100%
$1,651
Property Taxes
24%
$393
Home Insurance
7%
$117
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0