Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.98% first-year return on $67,494 initial cash invested.
-7.98%
Cash On Cash
4.65%
Cap Rate
0.79
DSCR
$2,210
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,494
Downpayment
20%
$64,280
Closing costs
1%
$3,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,659
Mortgage P&I
72%
$1,584
Property Taxes
18%
$389
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0