Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.42% first-year return on $67,116 initial cash invested.
-10.42%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$1,739
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,739 income − $2,322 expenses = $583 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
$1,739
Total Expenses
$2,322
Mortgage P&I
93%
$1,616
Property Taxes
8%
$138
Home Insurance
7%
$116
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0