Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.95% first-year return on $68,817 initial cash invested.
-8.95%
Cash On Cash
5.21%
Cap Rate
0.78
DSCR
$2,173
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $2,686 expenses = $513 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,817
Downpayment
20%
$65,540
Closing costs
1%
$3,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,173
Total Expenses
$2,686
Mortgage P&I
84%
$1,826
Property Taxes
7%
$154
Home Insurance
5%
$116
HOA
1%
$25
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0