Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.47% first-year return on $68,901 initial cash invested.
-3.47%
Cash On Cash
5.53%
Cap Rate
0.95
DSCR
$2,390
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $2,589 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,901
Downpayment
20%
$65,620
Closing costs
1%
$3,281
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$2,589
Mortgage P&I
67%
$1,591
Property Taxes
10%
$242
Home Insurance
5%
$121
HOA
1%
$13
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0