Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.57% first-year return on $68,460 initial cash invested.
-6.57%
Cash On Cash
5.29%
Cap Rate
0.84
DSCR
$2,163
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,163 income − $2,538 expenses = $375 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,460
Downpayment
20%
$65,200
Closing costs
1%
$3,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,163
Total Expenses
$2,538
Mortgage P&I
79%
$1,703
Property Taxes
7%
$157
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0