Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.33% first-year return on $67,872 initial cash invested.
-2.33%
Cash On Cash
6.23%
Cap Rate
1
DSCR
$2,608
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $2,740 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,872
Downpayment
20%
$64,640
Closing costs
1%
$3,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,608
Total Expenses
$2,740
Mortgage P&I
64%
$1,679
Property Taxes
11%
$296
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0