Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.18% first-year return on $67,746 initial cash invested.
-6.18%
Cash On Cash
5.49%
Cap Rate
0.87
DSCR
$2,525
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,525 income − $2,874 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,746
Downpayment
20%
$64,520
Closing costs
1%
$3,226
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,525
Total Expenses
$2,874
Mortgage P&I
67%
$1,699
Property Taxes
15%
$367
Home Insurance
5%
$130
HOA
1%
$22
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0