Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.59% first-year return on $67,536 initial cash invested.
-3.59%
Cash On Cash
5.63%
Cap Rate
0.94
DSCR
$2,280
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,280 income − $2,482 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,536
Downpayment
20%
$64,320
Closing costs
1%
$3,216
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$2,482
Mortgage P&I
70%
$1,596
Property Taxes
8%
$177
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0