Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.85% first-year return on $69,048 initial cash invested.
-11.85%
Cash On Cash
3.66%
Cap Rate
0.63
DSCR
$1,799
Rent
-$682
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,048
Downpayment
20%
$65,760
Closing costs
1%
$3,288
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,799
Total Expenses
$2,481
Mortgage P&I
89%
$1,594
Property Taxes
14%
$254
Home Insurance
7%
$117
HOA
3%
$48
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0