Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.21% first-year return on $68,418 initial cash invested.
-8.21%
Cash On Cash
4.5%
Cap Rate
0.77
DSCR
$2,060
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,418
Downpayment
20%
$65,160
Closing costs
1%
$3,258
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,528
Mortgage P&I
77%
$1,587
Property Taxes
14%
$288
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0