Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.58% first-year return on $67,179 initial cash invested.
-14.58%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$1,405
Rent
-$816
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
$67,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,405
Total Expenses
$2,221
Mortgage P&I
112%
$1,578
Property Taxes
12%
$167
Home Insurance
8%
$112
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0