Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.65% first-year return on $67,851 initial cash invested.
-11.65%
Cash On Cash
3.67%
Cap Rate
0.64
DSCR
$1,833
Rent
-$659
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,851
Downpayment
20%
$64,620
Closing costs
1%
$3,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,833
Total Expenses
$2,492
Mortgage P&I
85%
$1,556
Property Taxes
19%
$345
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0