Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.57% first-year return on $67,200 initial cash invested.
-14.57%
Cash On Cash
3.54%
Cap Rate
0.56
DSCR
$1,441
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,441 income − $2,257 expenses = $816 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,441
Total Expenses
$2,257
Mortgage P&I
117%
$1,687
Property Taxes
6%
$84
Home Insurance
8%
$112
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0