Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.5% first-year return on $67,956 initial cash invested.
-7.5%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$2,256
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,256 income − $2,681 expenses = $425 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,956
Downpayment
20%
$64,720
Closing costs
1%
$3,236
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,256
Total Expenses
$2,681
Mortgage P&I
72%
$1,631
Property Taxes
11%
$252
Home Insurance
5%
$116
HOA
4%
$95
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0