Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.24% first-year return on $68,124 initial cash invested.
-16.24%
Cash On Cash
3.18%
Cap Rate
0.5
DSCR
$1,318
Rent
-$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,318 income − $2,240 expenses = $922 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,124
Downpayment
20%
$64,880
Closing costs
1%
$3,244
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,318
Total Expenses
$2,240
Mortgage P&I
130%
$1,715
Property Taxes
5%
$63
Home Insurance
9%
$119
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0