Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.89% first-year return on $67,599 initial cash invested.
-18.89%
Cash On Cash
3%
Cap Rate
0.46
DSCR
$1,974
Rent
-$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,974 income − $3,038 expenses = $1,064 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,599
Downpayment
20%
$64,380
Closing costs
1%
$3,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,974
Total Expenses
$3,038
Mortgage P&I
90%
$1,771
Property Taxes
33%
$642
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0