Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.77% first-year return on $68,922 initial cash invested.
-2.77%
Cash On Cash
5.75%
Cap Rate
0.98
DSCR
$2,431
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,922
Downpayment
20%
$65,640
Closing costs
1%
$3,282
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,431
Total Expenses
$2,590
Mortgage P&I
66%
$1,610
Property Taxes
9%
$223
Home Insurance
4%
$103
HOA
1%
$21
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0