Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.84% first-year return on $67,179 initial cash invested.
-15.84%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$1,112
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,112 income − $1,999 expenses = $887 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,112
Total Expenses
$1,999
Mortgage P&I
143%
$1,593
Property Taxes
0%
$4
Home Insurance
10%
$112
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0