Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.7% first-year return on $68,481 initial cash invested.
-3.7%
Cash On Cash
5.85%
Cap Rate
0.95
DSCR
$2,586
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $2,797 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,481
Downpayment
20%
$65,220
Closing costs
1%
$3,261
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,586
Total Expenses
$2,797
Mortgage P&I
65%
$1,673
Property Taxes
13%
$330
Home Insurance
4%
$116
HOA
0%
$6
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0