Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.83% first-year return on $68,040 initial cash invested.
-10.83%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$2,413
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,413 income − $3,027 expenses = $614 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,413
Total Expenses
$3,027
Mortgage P&I
67%
$1,622
Property Taxes
25%
$615
Home Insurance
5%
$116
HOA
2%
$46
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0