Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.7% first-year return on $67,578 initial cash invested.
-2.7%
Cash On Cash
5.96%
Cap Rate
0.98
DSCR
$2,281
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,281 income − $2,433 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,578
Downpayment
20%
$64,360
Closing costs
1%
$3,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,281
Total Expenses
$2,433
Mortgage P&I
72%
$1,637
Property Taxes
1%
$26
Home Insurance
5%
$114
HOA
3%
$63
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0