Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.99% first-year return on $67,557 initial cash invested.
-7.99%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$1,899
Rent
-$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $2,349 expenses = $450 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,557
Downpayment
20%
$64,340
Closing costs
1%
$3,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,899
Total Expenses
$2,349
Mortgage P&I
85%
$1,621
Property Taxes
7%
$132
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0