Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.31% first-year return on $67,305 initial cash invested.
-5.31%
Cash On Cash
5.41%
Cap Rate
0.89
DSCR
$2,403
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $2,701 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,305
Downpayment
20%
$64,100
Closing costs
1%
$3,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,403
Total Expenses
$2,701
Mortgage P&I
68%
$1,624
Property Taxes
13%
$313
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0