Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.64% first-year return on $67,389 initial cash invested.
-6.64%
Cash On Cash
4.81%
Cap Rate
0.82
DSCR
$2,003
Rent
-$373
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,389
Downpayment
20%
$64,180
Closing costs
1%
$3,209
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,003
Total Expenses
$2,376
Mortgage P&I
78%
$1,560
Property Taxes
9%
$182
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0