Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.36% first-year return on $68,670 initial cash invested.
-3.36%
Cash On Cash
5.43%
Cap Rate
0.95
DSCR
$2,236
Rent
-$192
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,670
Downpayment
20%
$65,400
Closing costs
1%
$3,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,236
Total Expenses
$2,428
Mortgage P&I
70%
$1,559
Property Taxes
8%
$170
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0