Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.5% first-year return on $67,494 initial cash invested.
-3.5%
Cash On Cash
5.42%
Cap Rate
0.95
DSCR
$2,374
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,494
Downpayment
20%
$64,280
Closing costs
1%
$3,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,374
Total Expenses
$2,571
Mortgage P&I
64%
$1,530
Property Taxes
13%
$311
Home Insurance
5%
$113
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0