Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.3% first-year return on $68,964 initial cash invested.
-10.3%
Cash On Cash
3.97%
Cap Rate
0.68
DSCR
$1,796
Rent
-$592
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
$1,796
Total Expenses
$2,388
Mortgage P&I
88%
$1,588
Property Taxes
12%
$216
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0