Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.52% first-year return on $68,481 initial cash invested.
-3.52%
Cash On Cash
5.61%
Cap Rate
0.94
DSCR
$2,202
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $2,403 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,481
Downpayment
20%
$65,220
Closing costs
1%
$3,261
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,202
Total Expenses
$2,403
Mortgage P&I
73%
$1,616
Property Taxes
4%
$97
Home Insurance
5%
$118
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0