Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.49% first-year return on $69,720 initial cash invested.
-4.49%
Cash On Cash
5.43%
Cap Rate
0.91
DSCR
$2,367
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,367
Total Expenses
$2,628
Mortgage P&I
69%
$1,644
Property Taxes
11%
$250
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0