Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.58% first-year return on $69,111 initial cash invested.
-8.58%
Cash On Cash
4.7%
Cap Rate
0.76
DSCR
$1,895
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,895 income − $2,389 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,111
Downpayment
20%
$65,820
Closing costs
1%
$3,291
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,895
Total Expenses
$2,389
Mortgage P&I
89%
$1,687
Property Taxes
5%
$91
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0