Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.54% first-year return on $67,746 initial cash invested.
-12.54%
Cash On Cash
4.41%
Cap Rate
0.67
DSCR
$2,250
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $2,958 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,250
Total Expenses
$2,958
Mortgage P&I
79%
$1,782
Property Taxes
19%
$421
Home Insurance
5%
$116
HOA
2%
$55
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0