Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.54% first-year return on $67,830 initial cash invested.
-1.54%
Cash On Cash
6.08%
Cap Rate
1.03
DSCR
$2,677
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,830
Downpayment
20%
$64,600
Closing costs
1%
$3,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,677
Total Expenses
$2,764
Mortgage P&I
59%
$1,589
Property Taxes
14%
$382
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0