Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.71% first-year return on $67,557 initial cash invested.
-1.71%
Cash On Cash
5.89%
Cap Rate
1.01
DSCR
$2,241
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $2,337 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,557
Downpayment
20%
$64,340
Closing costs
1%
$3,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,241
Total Expenses
$2,337
Mortgage P&I
70%
$1,564
Property Taxes
2%
$55
Home Insurance
4%
$96
HOA
2%
$40
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0