Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.98% first-year return on $67,242 initial cash invested.
-9.98%
Cash On Cash
4.42%
Cap Rate
0.72
DSCR
$1,991
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,991 income − $2,550 expenses = $559 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,242
Downpayment
20%
$64,040
Closing costs
1%
$3,202
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,991
Total Expenses
$2,550
Mortgage P&I
82%
$1,638
Property Taxes
14%
$283
Home Insurance
6%
$111
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0