Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.73% first-year return on $67,809 initial cash invested.
-11.73%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$2,116
Rent
-$663
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
$2,116
Total Expenses
$2,779
Mortgage P&I
75%
$1,588
Property Taxes
25%
$524
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0