Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.74% first-year return on $67,284 initial cash invested.
-8.74%
Cash On Cash
4.64%
Cap Rate
0.76
DSCR
$2,052
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,052 income − $2,542 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,284
Downpayment
20%
$64,080
Closing costs
1%
$3,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,052
Total Expenses
$2,542
Mortgage P&I
79%
$1,626
Property Taxes
14%
$291
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0