Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.71% first-year return on $69,090 initial cash invested.
-14.71%
Cash On Cash
3.4%
Cap Rate
0.55
DSCR
$1,965
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,965 income − $2,812 expenses = $847 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,965
Total Expenses
$2,812
Mortgage P&I
86%
$1,681
Property Taxes
26%
$506
Home Insurance
6%
$115
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0