Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.88% first-year return on $67,830 initial cash invested.
-4.88%
Cash On Cash
5.15%
Cap Rate
0.89
DSCR
$1,996
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,830
Downpayment
20%
$64,600
Closing costs
1%
$3,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,996
Total Expenses
$2,272
Mortgage P&I
78%
$1,563
Property Taxes
4%
$73
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0