Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.67% first-year return on $68,817 initial cash invested.
-8.67%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$2,530
Rent
-$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $3,027 expenses = $497 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,530
Total Expenses
$3,027
Mortgage P&I
65%
$1,641
Property Taxes
24%
$612
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0