Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.68% first-year return on $67,179 initial cash invested.
-3.68%
Cash On Cash
5.61%
Cap Rate
0.94
DSCR
$2,074
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $2,280 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,074
Total Expenses
$2,280
Mortgage P&I
77%
$1,598
Property Taxes
1%
$31
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0