Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.29% first-year return on $68,481 initial cash invested.
-5.29%
Cash On Cash
5.4%
Cap Rate
0.89
DSCR
$2,245
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $2,547 expenses = $302 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,481
Downpayment
20%
$65,220
Closing costs
1%
$3,261
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,245
Total Expenses
$2,547
Mortgage P&I
74%
$1,658
Property Taxes
7%
$168
Home Insurance
5%
$122
HOA
1%
$16
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0