Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.01% first-year return on $68,964 initial cash invested.
-12.01%
Cash On Cash
4.49%
Cap Rate
0.68
DSCR
$2,036
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $2,726 expenses = $690 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,964
Downpayment
20%
$65,680
Closing costs
1%
$3,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,036
Total Expenses
$2,726
Mortgage P&I
89%
$1,818
Property Taxes
13%
$262
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0