Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.9% first-year return on $69,090 initial cash invested.
-11.9%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$1,804
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,804 income − $2,489 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,804
Total Expenses
$2,489
Mortgage P&I
91%
$1,648
Property Taxes
10%
$178
Home Insurance
6%
$115
HOA
4%
$80
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0