Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.33% first-year return on $67,809 initial cash invested.
-10.33%
Cash On Cash
4.46%
Cap Rate
0.72
DSCR
$2,135
Rent
-$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,135 income − $2,719 expenses = $584 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,135
Total Expenses
$2,719
Mortgage P&I
79%
$1,678
Property Taxes
17%
$373
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0