Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.2% first-year return on $67,494 initial cash invested.
-0.2%
Cash On Cash
6.4%
Cap Rate
1.08
DSCR
$2,833
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,833 income − $2,844 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,494
Downpayment
20%
$64,280
Closing costs
1%
$3,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,833
Total Expenses
$2,844
Mortgage P&I
56%
$1,583
Property Taxes
14%
$409
Home Insurance
4%
$115
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0