Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.58% first-year return on $68,586 initial cash invested.
-6.58%
Cash On Cash
4.77%
Cap Rate
0.83
DSCR
$2,120
Rent
-$376
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
$68,586
Downpayment
20%
$65,320
Closing costs
1%
$3,266
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$2,496
Mortgage P&I
74%
$1,568
Property Taxes
12%
$256
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0