Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.46% first-year return on $67,263 initial cash invested.
-1.46%
Cash On Cash
6.07%
Cap Rate
1.02
DSCR
$2,327
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $2,409 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,327
Total Expenses
$2,409
Mortgage P&I
68%
$1,587
Property Taxes
5%
$117
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0