Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.72% first-year return on $67,599 initial cash invested.
-2.72%
Cash On Cash
5.99%
Cap Rate
0.98
DSCR
$2,417
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,417 income − $2,570 expenses = $153 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,599
Downpayment
20%
$64,380
Closing costs
1%
$3,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,417
Total Expenses
$2,570
Mortgage P&I
68%
$1,640
Property Taxes
8%
$184
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0