Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.11% first-year return on $67,914 initial cash invested.
-3.11%
Cash On Cash
6.04%
Cap Rate
0.98
DSCR
$3,006
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $3,182 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,914
Downpayment
20%
$64,680
Closing costs
1%
$3,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,006
Total Expenses
$3,182
Mortgage P&I
55%
$1,654
Property Taxes
21%
$630
Home Insurance
4%
$117
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0