Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.46% first-year return on $67,725 initial cash invested.
-7.46%
Cash On Cash
4.92%
Cap Rate
0.8
DSCR
$1,967
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,967 income − $2,388 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,967
Total Expenses
$2,388
Mortgage P&I
84%
$1,646
Property Taxes
6%
$117
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0