Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.93% first-year return on $67,200 initial cash invested.
-18.93%
Cash On Cash
3.1%
Cap Rate
0.46
DSCR
$2,101
Rent
-$1,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,101 income − $3,161 expenses = $1,060 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,101
Total Expenses
$3,161
Mortgage P&I
85%
$1,781
Property Taxes
31%
$647
Home Insurance
5%
$112
HOA
4%
$75
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0