Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.53% first-year return on $67,914 initial cash invested.
-2.53%
Cash On Cash
6.04%
Cap Rate
0.99
DSCR
$2,497
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,497 income − $2,640 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,914
Downpayment
20%
$64,680
Closing costs
1%
$3,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,497
Total Expenses
$2,640
Mortgage P&I
66%
$1,646
Property Taxes
9%
$225
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0