Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.98% first-year return on $68,040 initial cash invested.
-8.98%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$1,724
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,724 income − $2,233 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,724
Total Expenses
$2,233
Mortgage P&I
94%
$1,622
Property Taxes
3%
$48
Home Insurance
7%
$116
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0