Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.47% first-year return on $67,872 initial cash invested.
-8.47%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$2,030
Rent
-$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $2,509 expenses = $479 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,872
Downpayment
20%
$64,640
Closing costs
1%
$3,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$2,509
Mortgage P&I
79%
$1,613
Property Taxes
11%
$218
Home Insurance
6%
$116
HOA
2%
$33
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0