Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17% first-year return on $67,284 initial cash invested.
-17%
Cash On Cash
3.22%
Cap Rate
0.5
DSCR
$2,115
Rent
-$953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $3,068 expenses = $953 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,284
Downpayment
20%
$64,080
Closing costs
1%
$3,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,115
Total Expenses
$3,068
Mortgage P&I
81%
$1,708
Property Taxes
30%
$627
Home Insurance
5%
$115
HOA
3%
$67
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0