Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.93% first-year return on $67,662 initial cash invested.
-9.93%
Cash On Cash
4.4%
Cap Rate
0.73
DSCR
$2,321
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $2,881 expenses = $560 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,662
Downpayment
20%
$64,440
Closing costs
1%
$3,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,321
Total Expenses
$2,881
Mortgage P&I
70%
$1,625
Property Taxes
23%
$536
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0