Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.17% first-year return on $67,641 initial cash invested.
-6.17%
Cash On Cash
5.17%
Cap Rate
0.85
DSCR
$2,162
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $2,510 expenses = $348 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,162
Total Expenses
$2,510
Mortgage P&I
75%
$1,629
Property Taxes
10%
$212
Home Insurance
5%
$107
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0