Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.71% first-year return on $68,355 initial cash invested.
-9.71%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$2,198
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $2,751 expenses = $553 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,355
Downpayment
20%
$65,100
Closing costs
1%
$3,255
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,198
Total Expenses
$2,751
Mortgage P&I
74%
$1,628
Property Taxes
20%
$434
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0