Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.25% first-year return on $67,599 initial cash invested.
-2.25%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$2,792
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $2,919 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,599
Downpayment
20%
$64,380
Closing costs
1%
$3,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,792
Total Expenses
$2,919
Mortgage P&I
58%
$1,626
Property Taxes
16%
$453
Home Insurance
4%
$113
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0