Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.67% first-year return on $67,347 initial cash invested.
-2.67%
Cash On Cash
5.81%
Cap Rate
0.99
DSCR
$2,702
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,347
Downpayment
20%
$64,140
Closing costs
1%
$3,207
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,702
Total Expenses
$2,852
Mortgage P&I
58%
$1,567
Property Taxes
17%
$471
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0