Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.36% first-year return on $67,893 initial cash invested.
-6.36%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$2,005
Rent
-$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,005 income − $2,365 expenses = $360 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,893
Downpayment
20%
$64,660
Closing costs
1%
$3,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,005
Total Expenses
$2,365
Mortgage P&I
81%
$1,614
Property Taxes
6%
$116
Home Insurance
6%
$115
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0