Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.52% first-year return on $67,725 initial cash invested.
-8.52%
Cash On Cash
4.65%
Cap Rate
0.76
DSCR
$1,849
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,849 income − $2,330 expenses = $481 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,725
Downpayment
20%
$64,500
Closing costs
1%
$3,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,849
Total Expenses
$2,330
Mortgage P&I
89%
$1,639
Property Taxes
5%
$98
Home Insurance
6%
$113
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0