Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.1% first-year return on $69,762 initial cash invested.
-8.1%
Cash On Cash
4.62%
Cap Rate
0.77
DSCR
$1,921
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,762
Downpayment
20%
$66,440
Closing costs
1%
$3,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,921
Total Expenses
$2,392
Mortgage P&I
86%
$1,653
Property Taxes
6%
$123
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0