Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.66% first-year return on $68,082 initial cash invested.
-12.66%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$1,824
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,824 income − $2,542 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,824
Total Expenses
$2,542
Mortgage P&I
88%
$1,603
Property Taxes
18%
$326
Home Insurance
6%
$115
HOA
1%
$25
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0