Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.92% first-year return on $67,809 initial cash invested.
-6.92%
Cash On Cash
5.5%
Cap Rate
0.84
DSCR
$2,276
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $2,667 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,276
Total Expenses
$2,667
Mortgage P&I
77%
$1,756
Property Taxes
9%
$203
Home Insurance
5%
$115
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0