Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.63% first-year return on $67,410 initial cash invested.
-9.63%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$2,064
Rent
-$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $2,605 expenses = $541 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,410
Downpayment
20%
$64,200
Closing costs
1%
$3,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,064
Total Expenses
$2,605
Mortgage P&I
79%
$1,639
Property Taxes
16%
$322
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0