Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.44% first-year return on $68,355 initial cash invested.
-9.44%
Cash On Cash
4.21%
Cap Rate
0.73
DSCR
$2,103
Rent
-$538
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,355
Downpayment
20%
$65,100
Closing costs
1%
$3,255
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,103
Total Expenses
$2,641
Mortgage P&I
75%
$1,575
Property Taxes
19%
$394
Home Insurance
6%
$116
HOA
0%
$10
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0