Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.05% first-year return on $68,082 initial cash invested.
-6.05%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$2,516
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $2,859 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,082
Downpayment
20%
$64,840
Closing costs
1%
$3,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,516
Total Expenses
$2,859
Mortgage P&I
64%
$1,608
Property Taxes
19%
$470
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0