Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.2% first-year return on $67,116 initial cash invested.
-5.2%
Cash On Cash
5.38%
Cap Rate
0.89
DSCR
$2,281
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,281 income − $2,572 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,116
Downpayment
20%
$63,920
Closing costs
1%
$3,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,281
Total Expenses
$2,572
Mortgage P&I
71%
$1,611
Property Taxes
10%
$238
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0