Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.96% first-year return on $68,754 initial cash invested.
-3.96%
Cash On Cash
5.37%
Cap Rate
0.93
DSCR
$2,197
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,754
Downpayment
20%
$65,480
Closing costs
1%
$3,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,197
Total Expenses
$2,424
Mortgage P&I
72%
$1,582
Property Taxes
7%
$154
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0