Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.17% first-year return on $69,699 initial cash invested.
-12.17%
Cash On Cash
3.65%
Cap Rate
0.62
DSCR
$1,805
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,699
Downpayment
20%
$66,380
Closing costs
1%
$3,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,805
Total Expenses
$2,512
Mortgage P&I
90%
$1,626
Property Taxes
16%
$288
Home Insurance
6%
$117
HOA
1%
$13
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0