Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.31% first-year return on $68,796 initial cash invested.
-12.31%
Cash On Cash
4.21%
Cap Rate
0.65
DSCR
$1,951
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,951 income − $2,657 expenses = $706 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,796
Downpayment
20%
$65,520
Closing costs
1%
$3,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,951
Total Expenses
$2,657
Mortgage P&I
90%
$1,757
Property Taxes
14%
$266
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0