Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.77% first-year return on $69,090 initial cash invested.
-24.77%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$1,134
Rent
-$1,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,134
Total Expenses
$2,560
Mortgage P&I
142%
$1,615
Property Taxes
47%
$535
Home Insurance
10%
$115
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0