Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.98% first-year return on $67,200 initial cash invested.
-8.98%
Cash On Cash
4.3%
Cap Rate
0.74
DSCR
$1,967
Rent
-$503
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
6.1%
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
$1,967
Total Expenses
$2,470
Mortgage P&I
79%
$1,552
Property Taxes
15%
$295
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0