Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.37% first-year return on $67,788 initial cash invested.
-8.37%
Cash On Cash
4.41%
Cap Rate
0.77
DSCR
$2,196
Rent
-$473
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
$67,788
Downpayment
20%
$64,560
Closing costs
1%
$3,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,196
Total Expenses
$2,669
Mortgage P&I
71%
$1,550
Property Taxes
20%
$431
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0