Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.95% first-year return on $68,964 initial cash invested.
-3.95%
Cash On Cash
5.36%
Cap Rate
0.92
DSCR
$2,149
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,964
Downpayment
20%
$65,680
Closing costs
1%
$3,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,149
Total Expenses
$2,376
Mortgage P&I
74%
$1,588
Property Taxes
5%
$111
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0