Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.38% first-year return on $68,796 initial cash invested.
-3.38%
Cash On Cash
5.61%
Cap Rate
0.96
DSCR
$2,451
Rent
-$194
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
$68,796
Downpayment
20%
$65,520
Closing costs
1%
$3,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,451
Total Expenses
$2,645
Mortgage P&I
65%
$1,603
Property Taxes
12%
$288
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0