Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.08% first-year return on $67,431 initial cash invested.
-7.08%
Cash On Cash
4.76%
Cap Rate
0.81
DSCR
$1,912
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $2,310 expenses = $398 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,431
Downpayment
20%
$64,220
Closing costs
1%
$3,211
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,912
Total Expenses
$2,310
Mortgage P&I
82%
$1,577
Property Taxes
5%
$105
Home Insurance
7%
$130
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0