Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.02% first-year return on $68,775 initial cash invested.
-3.02%
Cash On Cash
5.83%
Cap Rate
0.97
DSCR
$2,360
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $2,533 expenses = $173 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,360
Total Expenses
$2,533
Mortgage P&I
70%
$1,646
Property Taxes
7%
$158
Home Insurance
5%
$115
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0