Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.62% first-year return on $67,116 initial cash invested.
-7.62%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$1,975
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,116
Downpayment
20%
$63,920
Closing costs
1%
$3,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,975
Total Expenses
$2,401
Mortgage P&I
80%
$1,575
Property Taxes
9%
$185
Home Insurance
6%
$114
HOA
1%
$13
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0