Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.62% first-year return on $67,935 initial cash invested.
-6.62%
Cash On Cash
4.77%
Cap Rate
0.83
DSCR
$2,361
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,935
Downpayment
20%
$64,700
Closing costs
1%
$3,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,361
Total Expenses
$2,736
Mortgage P&I
65%
$1,543
Property Taxes
21%
$485
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0