Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.44% first-year return on $67,620 initial cash invested.
-3.44%
Cash On Cash
5.72%
Cap Rate
0.96
DSCR
$2,631
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $2,825 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,620
Downpayment
20%
$64,400
Closing costs
1%
$3,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,631
Total Expenses
$2,825
Mortgage P&I
61%
$1,598
Property Taxes
16%
$425
Home Insurance
4%
$117
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0