Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.52% first-year return on $67,179 initial cash invested.
-0.52%
Cash On Cash
6.34%
Cap Rate
1.07
DSCR
$2,738
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $2,767 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,738
Total Expenses
$2,767
Mortgage P&I
58%
$1,582
Property Taxes
12%
$329
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0