Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.5% first-year return on $68,859 initial cash invested.
-6.5%
Cash On Cash
4.84%
Cap Rate
0.83
DSCR
$2,114
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,859
Downpayment
20%
$65,580
Closing costs
1%
$3,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,114
Total Expenses
$2,487
Mortgage P&I
75%
$1,589
Property Taxes
11%
$222
Home Insurance
5%
$116
HOA
0%
$10
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0