Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.2% first-year return on $67,200 initial cash invested.
-7.2%
Cash On Cash
4.81%
Cap Rate
0.81
DSCR
$2,098
Rent
-$403
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
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,098
Total Expenses
$2,501
Mortgage P&I
75%
$1,582
Property Taxes
13%
$268
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0