Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.11% first-year return on $67,914 initial cash invested.
-8.11%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$1,992
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $2,451 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,914
Downpayment
20%
$64,680
Closing costs
1%
$3,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,992
Total Expenses
$2,451
Mortgage P&I
80%
$1,603
Property Taxes
11%
$213
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0