Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.77% first-year return on $67,179 initial cash invested.
-12.77%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$1,842
Rent
-$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $2,557 expenses = $715 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,842
Total Expenses
$2,557
Mortgage P&I
87%
$1,605
Property Taxes
19%
$359
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0