Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.38% first-year return on $68,817 initial cash invested.
-7.38%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$2,088
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $2,511 expenses = $423 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,817
Downpayment
20%
$65,540
Closing costs
1%
$3,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,088
Total Expenses
$2,511
Mortgage P&I
80%
$1,662
Property Taxes
9%
$191
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0