Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.22% first-year return on $69,090 initial cash invested.
-14.22%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$1,487
Rent
-$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,487 income − $2,306 expenses = $819 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,487
Total Expenses
$2,306
Mortgage P&I
113%
$1,676
Property Taxes
9%
$129
Home Insurance
8%
$115
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0