Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.5% first-year return on $67,200 initial cash invested.
-8.5%
Cash On Cash
4.82%
Cap Rate
0.78
DSCR
$2,157
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $2,633 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,157
Total Expenses
$2,633
Mortgage P&I
77%
$1,653
Property Taxes
14%
$307
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0