Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.27% first-year return on $68,376 initial cash invested.
-11.27%
Cash On Cash
4.68%
Cap Rate
0.71
DSCR
$2,236
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $2,878 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,376
Downpayment
20%
$65,120
Closing costs
1%
$3,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,236
Total Expenses
$2,878
Mortgage P&I
80%
$1,799
Property Taxes
17%
$381
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0