Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.18% first-year return on $68,544 initial cash invested.
-5.18%
Cash On Cash
5.92%
Cap Rate
0.9
DSCR
$2,519
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,519 income − $2,815 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,544
Downpayment
20%
$65,280
Closing costs
1%
$3,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,519
Total Expenses
$2,815
Mortgage P&I
71%
$1,779
Property Taxes
12%
$295
Home Insurance
3%
$86
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0