Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.37% first-year return on $69,447 initial cash invested.
-9.37%
Cash On Cash
4.17%
Cap Rate
0.72
DSCR
$1,821
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,447
Downpayment
20%
$66,140
Closing costs
1%
$3,307
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,821
Total Expenses
$2,363
Mortgage P&I
88%
$1,600
Property Taxes
8%
$145
Home Insurance
6%
$113
HOA
2%
$32
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0