Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.88% first-year return on $67,620 initial cash invested.
-18.88%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$1,388
Rent
-$1,064
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,620
Downpayment
20%
$64,400
Closing costs
1%
$3,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,388
Total Expenses
$2,452
Mortgage P&I
112%
$1,560
Property Taxes
21%
$296
Home Insurance
9%
$119
HOA
8%
$117
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0