Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.66% first-year return on $67,641 initial cash invested.
-7.66%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$1,976
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,976 income − $2,408 expenses = $432 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,641
Downpayment
20%
$64,420
Closing costs
1%
$3,221
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,976
Total Expenses
$2,408
Mortgage P&I
81%
$1,597
Property Taxes
9%
$182
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0