Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.06% first-year return on $67,389 initial cash invested.
-12.06%
Cash On Cash
4.15%
Cap Rate
0.66
DSCR
$2,007
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $2,684 expenses = $677 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,389
Downpayment
20%
$64,180
Closing costs
1%
$3,209
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,007
Total Expenses
$2,684
Mortgage P&I
84%
$1,686
Property Taxes
11%
$227
Home Insurance
6%
$114
HOA
7%
$136
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0