Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.21% first-year return on $67,221 initial cash invested.
-7.21%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$2,240
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $2,644 expenses = $404 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,221
Downpayment
20%
$64,020
Closing costs
1%
$3,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$2,644
Mortgage P&I
72%
$1,616
Property Taxes
15%
$330
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0