Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.57% first-year return on $67,095 initial cash invested.
-21.57%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$1,477
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,477 income − $2,683 expenses = $1,206 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,095
Downpayment
20%
$63,900
Closing costs
1%
$3,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,477
Total Expenses
$2,683
Mortgage P&I
108%
$1,596
Property Taxes
40%
$586
Home Insurance
8%
$116
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0