Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.97% first-year return on $67,368 initial cash invested.
-4.97%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$2,187
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $2,466 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,368
Downpayment
20%
$64,160
Closing costs
1%
$3,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,187
Total Expenses
$2,466
Mortgage P&I
73%
$1,595
Property Taxes
6%
$136
Home Insurance
5%
$114
HOA
2%
$53
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0