Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.38% first-year return on $69,090 initial cash invested.
-4.38%
Cash On Cash
5.53%
Cap Rate
0.94
DSCR
$3,129
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,129 income − $3,381 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,129
Total Expenses
$3,381
Mortgage P&I
52%
$1,612
Property Taxes
27%
$841
Home Insurance
4%
$115
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0