Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.3% first-year return on $67,473 initial cash invested.
-9.3%
Cash On Cash
4.27%
Cap Rate
0.73
DSCR
$1,822
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,822 income − $2,345 expenses = $523 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,473
Downpayment
20%
$64,260
Closing costs
1%
$3,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,822
Total Expenses
$2,345
Mortgage P&I
86%
$1,574
Property Taxes
10%
$184
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0