Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.14% first-year return on $67,368 initial cash invested.
-1.14%
Cash On Cash
6.24%
Cap Rate
1.04
DSCR
$2,658
Rent
-$64
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,368
Downpayment
20%
$64,160
Closing costs
1%
$3,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,658
Total Expenses
$2,722
Mortgage P&I
60%
$1,598
Property Taxes
15%
$389
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0