Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6% first-year return on $68,418 initial cash invested.
-6%
Cash On Cash
5.33%
Cap Rate
0.86
DSCR
$2,136
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $2,478 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,418
Downpayment
20%
$65,160
Closing costs
1%
$3,258
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,136
Total Expenses
$2,478
Mortgage P&I
79%
$1,682
Property Taxes
5%
$103
Home Insurance
6%
$119
HOA
1%
$18
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0