Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.18% first-year return on $67,200 initial cash invested.
-11.18%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$1,760
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $2,386 expenses = $626 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$2,386
Mortgage P&I
93%
$1,628
Property Taxes
11%
$188
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0