Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.78% first-year return on $67,284 initial cash invested.
-4.78%
Cash On Cash
5.3%
Cap Rate
0.91
DSCR
$2,483
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,483 income − $2,751 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,483
Total Expenses
$2,751
Mortgage P&I
63%
$1,559
Property Taxes
17%
$428
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0