Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.49% first-year return on $67,187 initial cash invested.
-24.49%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$1,093
Rent
-$1,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,093 income − $2,464 expenses = $1,371 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,187
Downpayment
20%
$63,988
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,093
Total Expenses
$2,464
Mortgage P&I
146%
$1,598
Property Taxes
43%
$469
Home Insurance
10%
$112
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0