Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.47% first-year return on $68,775 initial cash invested.
-10.47%
Cash On Cash
4.85%
Cap Rate
0.73
DSCR
$2,035
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $2,635 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,775
Downpayment
20%
$65,500
Closing costs
1%
$3,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,035
Total Expenses
$2,635
Mortgage P&I
90%
$1,822
Property Taxes
6%
$121
Home Insurance
6%
$116
HOA
2%
$46
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0