Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.72% first-year return on $67,158 initial cash invested.
-2.72%
Cash On Cash
5.96%
Cap Rate
0.98
DSCR
$2,407
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,158
Downpayment
20%
$63,960
Closing costs
1%
$3,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,407
Total Expenses
$2,559
Mortgage P&I
67%
$1,620
Property Taxes
8%
$198
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0