Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.08% first-year return on $68,901 initial cash invested.
-13.08%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$2,002
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $2,753 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,901
Downpayment
20%
$65,620
Closing costs
1%
$3,281
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,002
Total Expenses
$2,753
Mortgage P&I
85%
$1,692
Property Taxes
20%
$410
Home Insurance
6%
$118
HOA
1%
$13
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0