Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.74% first-year return on $67,872 initial cash invested.
-6.74%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$1,854
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,854 income − $2,235 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,872
Downpayment
20%
$64,640
Closing costs
1%
$3,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,854
Total Expenses
$2,235
Mortgage P&I
87%
$1,619
Property Taxes
1%
$20
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0