Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.63% first-year return on $67,095 initial cash invested.
-4.63%
Cash On Cash
5.66%
Cap Rate
0.93
DSCR
$2,876
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,876 income − $3,135 expenses = $259 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,095
Downpayment
20%
$63,900
Closing costs
1%
$3,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,876
Total Expenses
$3,135
Mortgage P&I
56%
$1,621
Property Taxes
22%
$643
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0