Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.05% first-year return on $67,200 initial cash invested.
-13.05%
Cash On Cash
3.91%
Cap Rate
0.61
DSCR
$1,540
Rent
-$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,540 income − $2,271 expenses = $731 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$2,271
Mortgage P&I
110%
$1,696
Property Taxes
4%
$63
Home Insurance
7%
$112
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0