Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.39% first-year return on $68,985 initial cash invested.
-5.39%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$2,493
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,493 income − $2,803 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,985
Downpayment
20%
$65,700
Closing costs
1%
$3,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,493
Total Expenses
$2,803
Mortgage P&I
66%
$1,645
Property Taxes
15%
$366
Home Insurance
5%
$116
HOA
1%
$27
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0