Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.62% first-year return on $67,599 initial cash invested.
-10.62%
Cash On Cash
4.26%
Cap Rate
0.69
DSCR
$1,757
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,757 income − $2,355 expenses = $598 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,599
Downpayment
20%
$64,380
Closing costs
1%
$3,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,757
Total Expenses
$2,355
Mortgage P&I
94%
$1,652
Property Taxes
6%
$112
Home Insurance
6%
$114
HOA
1%
$20
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0