Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.66% first-year return on $67,263 initial cash invested.
-15.66%
Cash On Cash
3.66%
Cap Rate
0.55
DSCR
$1,551
Rent
-$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,551 income − $2,429 expenses = $878 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,263
Downpayment
20%
$64,060
Closing costs
1%
$3,203
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,551
Total Expenses
$2,429
Mortgage P&I
115%
$1,778
Property Taxes
6%
$95
Home Insurance
7%
$114
HOA
2%
$38
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0