Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.7% first-year return on $67,200 initial cash invested.
-2.7%
Cash On Cash
5.61%
Cap Rate
0.97
DSCR
$2,163
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,163
Total Expenses
$2,314
Mortgage P&I
71%
$1,538
Property Taxes
5%
$102
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0