Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.57% first-year return on $68,838 initial cash invested.
-9.57%
Cash On Cash
4.22%
Cap Rate
0.72
DSCR
$2,031
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,838
Downpayment
20%
$65,560
Closing costs
1%
$3,278
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,031
Total Expenses
$2,580
Mortgage P&I
79%
$1,601
Property Taxes
9%
$184
Home Insurance
6%
$117
HOA
7%
$149
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0