Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.9% first-year return on $67,851 initial cash invested.
-9.9%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$2,101
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,101 income − $2,661 expenses = $560 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,851
Downpayment
20%
$64,620
Closing costs
1%
$3,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,101
Total Expenses
$2,661
Mortgage P&I
77%
$1,608
Property Taxes
19%
$391
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0