Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.36% first-year return on $67,200 initial cash invested.
-11.36%
Cash On Cash
4.34%
Cap Rate
0.68
DSCR
$1,821
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,821 income − $2,457 expenses = $636 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
$1,821
Total Expenses
$2,457
Mortgage P&I
93%
$1,701
Property Taxes
8%
$146
Home Insurance
6%
$112
HOA
1%
$25
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0