Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.08% first-year return on $67,830 initial cash invested.
-14.08%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$2,172
Rent
-$796
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,830
Downpayment
20%
$64,600
Closing costs
1%
$3,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,172
Total Expenses
$2,968
Mortgage P&I
72%
$1,572
Property Taxes
31%
$684
Home Insurance
5%
$114
HOA
2%
$33
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0