Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.83% first-year return on $67,284 initial cash invested.
-4.83%
Cash On Cash
5.48%
Cap Rate
0.9
DSCR
$2,137
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,137 income − $2,408 expenses = $271 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,284
Downpayment
20%
$64,080
Closing costs
1%
$3,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,137
Total Expenses
$2,408
Mortgage P&I
76%
$1,627
Property Taxes
5%
$111
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0