Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.92% first-year return on $67,767 initial cash invested.
-2.92%
Cash On Cash
5.61%
Cap Rate
0.97
DSCR
$2,231
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,767
Downpayment
20%
$64,540
Closing costs
1%
$3,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,231
Total Expenses
$2,396
Mortgage P&I
70%
$1,561
Property Taxes
6%
$135
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0