Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.47% first-year return on $67,179 initial cash invested.
-6.47%
Cash On Cash
5.17%
Cap Rate
0.85
DSCR
$2,434
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $2,796 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,434
Total Expenses
$2,796
Mortgage P&I
66%
$1,617
Property Taxes
17%
$424
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0