Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.22% first-year return on $68,775 initial cash invested.
-7.22%
Cash On Cash
4.9%
Cap Rate
0.82
DSCR
$2,421
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $2,835 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,775
Downpayment
20%
$65,500
Closing costs
1%
$3,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,421
Total Expenses
$2,835
Mortgage P&I
67%
$1,630
Property Taxes
11%
$263
Home Insurance
5%
$119
HOA
8%
$194
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0