Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.31% first-year return on $69,594 initial cash invested.
-12.31%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$1,898
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,594
Downpayment
20%
$66,280
Closing costs
1%
$3,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,898
Total Expenses
$2,612
Mortgage P&I
86%
$1,637
Property Taxes
19%
$362
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0