Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.52% first-year return on $67,515 initial cash invested.
-7.52%
Cash On Cash
4.93%
Cap Rate
0.8
DSCR
$1,984
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,984 income − $2,407 expenses = $423 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,515
Downpayment
20%
$64,300
Closing costs
1%
$3,215
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,984
Total Expenses
$2,407
Mortgage P&I
83%
$1,646
Property Taxes
6%
$110
Home Insurance
6%
$115
HOA
1%
$21
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0