Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.35% first-year return on $67,158 initial cash invested.
-12.35%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$1,936
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $2,627 expenses = $691 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,158
Downpayment
20%
$63,960
Closing costs
1%
$3,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,936
Total Expenses
$2,627
Mortgage P&I
83%
$1,600
Property Taxes
21%
$411
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0