Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.68% first-year return on $67,179 initial cash invested.
-1.68%
Cash On Cash
5.93%
Cap Rate
1.02
DSCR
$2,504
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $2,598 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,504
Total Expenses
$2,598
Mortgage P&I
62%
$1,551
Property Taxes
11%
$285
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0