Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.79% first-year return on $69,090 initial cash invested.
-3.79%
Cash On Cash
5.36%
Cap Rate
0.93
DSCR
$2,039
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,039 income − $2,257 expenses = $218 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,039
Total Expenses
$2,257
Mortgage P&I
78%
$1,586
Property Taxes
1%
$26
Home Insurance
6%
$115
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0