Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.4% first-year return on $68,943 initial cash invested.
-15.4%
Cash On Cash
3.65%
Cap Rate
0.56
DSCR
$2,105
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,105 income − $2,990 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,943
Downpayment
20%
$65,660
Closing costs
1%
$3,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,105
Total Expenses
$2,990
Mortgage P&I
84%
$1,778
Property Taxes
14%
$301
Home Insurance
6%
$131
HOA
11%
$234
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0