Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.59% first-year return on $67,200 initial cash invested.
-15.59%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$1,344
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,344 income − $2,217 expenses = $873 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,344
Total Expenses
$2,217
Mortgage P&I
119%
$1,597
Property Taxes
12%
$159
Home Insurance
8%
$112
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0