Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.65% first-year return on $69,720 initial cash invested.
-1.65%
Cash On Cash
5.99%
Cap Rate
1.02
DSCR
$2,636
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,636
Total Expenses
$2,732
Mortgage P&I
61%
$1,620
Property Taxes
11%
$291
Home Insurance
5%
$119
HOA
1%
$16
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0