Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.08% first-year return on $68,439 initial cash invested.
-15.08%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$2,028
Rent
-$860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $2,888 expenses = $860 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,439
Downpayment
20%
$65,180
Closing costs
1%
$3,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,028
Total Expenses
$2,888
Mortgage P&I
80%
$1,632
Property Taxes
30%
$611
Home Insurance
6%
$118
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0