Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.61% first-year return on $68,124 initial cash invested.
-8.61%
Cash On Cash
4.45%
Cap Rate
0.76
DSCR
$2,227
Rent
-$489
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
$68,124
Downpayment
20%
$64,880
Closing costs
1%
$3,244
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,227
Total Expenses
$2,716
Mortgage P&I
71%
$1,582
Property Taxes
20%
$439
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0