Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.96% first-year return on $67,200 initial cash invested.
-11.96%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$2,212
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,212 income − $2,882 expenses = $670 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
$2,212
Total Expenses
$2,882
Mortgage P&I
73%
$1,608
Property Taxes
26%
$586
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0