Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.74% first-year return on $68,922 initial cash invested.
-4.74%
Cash On Cash
5.51%
Cap Rate
0.9
DSCR
$2,223
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $2,495 expenses = $272 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
$2,223
Total Expenses
$2,495
Mortgage P&I
75%
$1,668
Property Taxes
6%
$134
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0