Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.91% first-year return on $68,523 initial cash invested.
-1.91%
Cash On Cash
5.91%
Cap Rate
1.01
DSCR
$2,347
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,347 income − $2,456 expenses = $109 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,523
Downpayment
20%
$65,260
Closing costs
1%
$3,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,347
Total Expenses
$2,456
Mortgage P&I
68%
$1,599
Property Taxes
5%
$128
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0