Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.56% first-year return on $67,998 initial cash invested.
-8.56%
Cash On Cash
5.09%
Cap Rate
0.78
DSCR
$2,077
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,077 income − $2,562 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,998
Downpayment
20%
$64,760
Closing costs
1%
$3,238
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,077
Total Expenses
$2,562
Mortgage P&I
85%
$1,755
Property Taxes
8%
$161
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0