Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.61% first-year return on $69,006 initial cash invested.
-12.61%
Cash On Cash
4.14%
Cap Rate
0.65
DSCR
$2,205
Rent
-$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,205 income − $2,930 expenses = $725 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,006
Downpayment
20%
$65,720
Closing costs
1%
$3,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,205
Total Expenses
$2,930
Mortgage P&I
79%
$1,748
Property Taxes
22%
$494
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0