Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.23% first-year return on $68,103 initial cash invested.
-12.23%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$1,544
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,103
Downpayment
20%
$64,860
Closing costs
1%
$3,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,544
Total Expenses
$2,238
Mortgage P&I
103%
$1,585
Property Taxes
9%
$137
Home Insurance
7%
$115
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0