Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.96% first-year return on $68,082 initial cash invested.
-5.96%
Cash On Cash
5.33%
Cap Rate
0.86
DSCR
$2,167
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,167 income − $2,505 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,082
Downpayment
20%
$64,840
Closing costs
1%
$3,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,167
Total Expenses
$2,505
Mortgage P&I
77%
$1,669
Property Taxes
8%
$170
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0