Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.34% first-year return on $67,809 initial cash invested.
-7.34%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$2,939
Rent
-$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,939
Total Expenses
$3,354
Mortgage P&I
54%
$1,589
Property Taxes
30%
$887
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0