Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.86% first-year return on $67,683 initial cash invested.
-4.86%
Cash On Cash
5.74%
Cap Rate
0.9
DSCR
$2,237
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,237 income − $2,511 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,683
Downpayment
20%
$64,460
Closing costs
1%
$3,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,237
Total Expenses
$2,511
Mortgage P&I
76%
$1,704
Property Taxes
5%
$108
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0