Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.01% first-year return on $67,767 initial cash invested.
-3.01%
Cash On Cash
6.01%
Cap Rate
0.97
DSCR
$2,348
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,348 income − $2,518 expenses = $170 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,767
Downpayment
20%
$64,540
Closing costs
1%
$3,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,348
Total Expenses
$2,518
Mortgage P&I
71%
$1,668
Property Taxes
4%
$93
Home Insurance
5%
$117
HOA
1%
$30
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0