Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.29% first-year return on $68,712 initial cash invested.
-9.29%
Cash On Cash
4.24%
Cap Rate
0.74
DSCR
$2,396
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,712
Downpayment
20%
$65,440
Closing costs
1%
$3,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,396
Total Expenses
$2,928
Mortgage P&I
65%
$1,569
Property Taxes
26%
$621
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0