Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.64% first-year return on $67,200 initial cash invested.
-10.64%
Cash On Cash
4%
Cap Rate
0.68
DSCR
$1,968
Rent
-$596
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
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,968
Total Expenses
$2,564
Mortgage P&I
79%
$1,564
Property Taxes
12%
$241
Home Insurance
6%
$112
HOA
7%
$136
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0