Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.08% first-year return on $67,515 initial cash invested.
-17.08%
Cash On Cash
3.27%
Cap Rate
0.49
DSCR
$1,283
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,283 income − $2,244 expenses = $961 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,515
Downpayment
20%
$64,300
Closing costs
1%
$3,215
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,283
Total Expenses
$2,244
Mortgage P&I
138%
$1,773
Property Taxes
4%
$50
Home Insurance
7%
$88
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0