Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.98% first-year return on $67,200 initial cash invested.
-4.98%
Cash On Cash
5.58%
Cap Rate
0.9
DSCR
$2,110
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $2,389 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,389
Mortgage P&I
79%
$1,660
Property Taxes
3%
$63
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0