Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.15% first-year return on $68,523 initial cash invested.
-12.15%
Cash On Cash
4.37%
Cap Rate
0.67
DSCR
$2,292
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $2,986 expenses = $694 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,523
Downpayment
20%
$65,260
Closing costs
1%
$3,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,292
Total Expenses
$2,986
Mortgage P&I
77%
$1,768
Property Taxes
23%
$519
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0