Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.34% first-year return on $67,200 initial cash invested.
-2.34%
Cash On Cash
5.92%
Cap Rate
0.99
DSCR
$2,287
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,287 income − $2,418 expenses = $131 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,287
Total Expenses
$2,418
Mortgage P&I
70%
$1,597
Property Taxes
5%
$115
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0