Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.08% first-year return on $67,851 initial cash invested.
-1.08%
Cash On Cash
6.53%
Cap Rate
1.06
DSCR
$3,076
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $3,137 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,851
Downpayment
20%
$64,620
Closing costs
1%
$3,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,076
Total Expenses
$3,137
Mortgage P&I
54%
$1,664
Property Taxes
18%
$556
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0