Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.54% first-year return on $69,090 initial cash invested.
-9.54%
Cash On Cash
4.43%
Cap Rate
0.72
DSCR
$1,753
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,753 income − $2,302 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,753
Total Expenses
$2,302
Mortgage P&I
96%
$1,676
Property Taxes
3%
$51
Home Insurance
7%
$119
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0