Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.62% first-year return on $67,221 initial cash invested.
-9.62%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$1,897
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,897 income − $2,436 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,221
Downpayment
20%
$64,020
Closing costs
1%
$3,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,897
Total Expenses
$2,436
Mortgage P&I
86%
$1,624
Property Taxes
11%
$202
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0