Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.54% first-year return on $67,200 initial cash invested.
-0.54%
Cash On Cash
6.37%
Cap Rate
1.06
DSCR
$2,444
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $2,474 expenses = $30 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
$2,444
Total Expenses
$2,474
Mortgage P&I
66%
$1,606
Property Taxes
5%
$121
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0