Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.87% first-year return on $67,410 initial cash invested.
-6.87%
Cash On Cash
5.5%
Cap Rate
0.85
DSCR
$2,486
Rent
-$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,486 income − $2,872 expenses = $386 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,486
Total Expenses
$2,872
Mortgage P&I
70%
$1,732
Property Taxes
15%
$382
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0