Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.06% first-year return on $67,179 initial cash invested.
-17.06%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$975
Rent
-$955
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$975
Total Expenses
$1,930
Mortgage P&I
160%
$1,558
Property Taxes
1%
$6
Home Insurance
11%
$112
HOA
0%
$0
Property Management
10%
$98
CapEx
5%
$49
Vacancy
6%
$58
Maintenance
5%
$49
Other
0%
$0