Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.03% first-year return on $67,809 initial cash invested.
-4.03%
Cash On Cash
5.64%
Cap Rate
0.93
DSCR
$2,355
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $2,583 expenses = $228 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,355
Total Expenses
$2,583
Mortgage P&I
69%
$1,628
Property Taxes
10%
$237
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0