Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.21% first-year return on $67,389 initial cash invested.
-2.21%
Cash On Cash
6.58%
Cap Rate
1
DSCR
$2,633
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,633 income − $2,757 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,389
Downpayment
20%
$64,180
Closing costs
1%
$3,209
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,633
Total Expenses
$2,757
Mortgage P&I
67%
$1,752
Property Taxes
12%
$318
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0