Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.99% first-year return on $68,061 initial cash invested.
-14.99%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$1,700
Rent
-$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,700 income − $2,550 expenses = $850 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,061
Downpayment
20%
$64,820
Closing costs
1%
$3,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$2,550
Mortgage P&I
96%
$1,631
Property Taxes
21%
$360
Home Insurance
7%
$117
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0