Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.8% first-year return on $67,872 initial cash invested.
-1.8%
Cash On Cash
6.04%
Cap Rate
1.01
DSCR
$2,319
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $2,421 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,872
Downpayment
20%
$64,640
Closing costs
1%
$3,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,319
Total Expenses
$2,421
Mortgage P&I
70%
$1,613
Property Taxes
4%
$89
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0