Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.99% first-year return on $67,431 initial cash invested.
-3.99%
Cash On Cash
5.51%
Cap Rate
0.93
DSCR
$2,259
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $2,483 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,431
Downpayment
20%
$64,220
Closing costs
1%
$3,211
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,259
Total Expenses
$2,483
Mortgage P&I
70%
$1,586
Property Taxes
9%
$193
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0