Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.61% first-year return on $67,199 initial cash invested.
-16.61%
Cash On Cash
3.03%
Cap Rate
0.49
DSCR
$1,921
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,921 income − $2,851 expenses = $930 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,199
Downpayment
20%
$63,999
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,921
Total Expenses
$2,851
Mortgage P&I
85%
$1,641
Property Taxes
28%
$533
Home Insurance
6%
$112
HOA
3%
$66
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0