Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.47% first-year return on $68,859 initial cash invested.
-11.47%
Cash On Cash
4.02%
Cap Rate
0.66
DSCR
$1,865
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $2,523 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,859
Downpayment
20%
$65,580
Closing costs
1%
$3,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,865
Total Expenses
$2,523
Mortgage P&I
89%
$1,664
Property Taxes
14%
$256
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0