Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.1% first-year return on $69,174 initial cash invested.
-7.1%
Cash On Cash
4.86%
Cap Rate
0.83
DSCR
$2,701
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,174
Downpayment
20%
$65,880
Closing costs
1%
$3,294
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,701
Total Expenses
$3,110
Mortgage P&I
60%
$1,609
Property Taxes
25%
$685
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0