Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8% first-year return on $67,914 initial cash invested.
-8%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$1,869
Rent
-$453
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,914
Downpayment
20%
$64,680
Closing costs
1%
$3,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,869
Total Expenses
$2,322
Mortgage P&I
86%
$1,599
Property Taxes
6%
$103
Home Insurance
7%
$122
HOA
1%
$13
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0