Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.91% first-year return on $68,502 initial cash invested.
-3.91%
Cash On Cash
5.5%
Cap Rate
0.93
DSCR
$2,147
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $2,370 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,502
Downpayment
20%
$65,240
Closing costs
1%
$3,262
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,147
Total Expenses
$2,370
Mortgage P&I
75%
$1,612
Property Taxes
4%
$84
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0