Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.68% first-year return on $69,153 initial cash invested.
-9.68%
Cash On Cash
4.14%
Cap Rate
0.72
DSCR
$2,147
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $2,705 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,153
Downpayment
20%
$65,860
Closing costs
1%
$3,293
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,147
Total Expenses
$2,705
Mortgage P&I
74%
$1,588
Property Taxes
21%
$449
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0