Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.03% first-year return on $67,431 initial cash invested.
-2.03%
Cash On Cash
6.07%
Cap Rate
1.01
DSCR
$2,721
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $2,835 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,431
Downpayment
20%
$64,220
Closing costs
1%
$3,211
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,721
Total Expenses
$2,835
Mortgage P&I
59%
$1,602
Property Taxes
15%
$411
Home Insurance
4%
$115
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0