Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.88% first-year return on $67,179 initial cash invested.
-11.88%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$1,560
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $2,225 expenses = $665 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$2,225
Mortgage P&I
104%
$1,618
Property Taxes
6%
$89
Home Insurance
7%
$112
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0