Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.36% first-year return on $67,158 initial cash invested.
-8.36%
Cash On Cash
4.62%
Cap Rate
0.77
DSCR
$1,874
Rent
-$468
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
6.4%
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
$1,874
Total Expenses
$2,342
Mortgage P&I
86%
$1,604
Property Taxes
7%
$136
Home Insurance
6%
$115
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0