Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.86% first-year return on $67,557 initial cash invested.
-2.86%
Cash On Cash
5.6%
Cap Rate
0.97
DSCR
$2,388
Rent
-$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,557
Downpayment
20%
$64,340
Closing costs
1%
$3,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,388
Total Expenses
$2,549
Mortgage P&I
65%
$1,542
Property Taxes
11%
$257
Home Insurance
5%
$114
HOA
1%
$16
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0