Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.13% first-year return on $68,103 initial cash invested.
-9.13%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$2,697
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,697 income − $3,215 expenses = $518 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,103
Downpayment
20%
$64,860
Closing costs
1%
$3,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,697
Total Expenses
$3,215
Mortgage P&I
60%
$1,615
Property Taxes
29%
$784
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0