Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.09% first-year return on $67,746 initial cash invested.
-0.09%
Cash On Cash
6.41%
Cap Rate
1.08
DSCR
$2,600
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $2,605 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,746
Downpayment
20%
$64,520
Closing costs
1%
$3,226
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$2,605
Mortgage P&I
62%
$1,599
Property Taxes
8%
$216
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0