Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.49% first-year return on $67,578 initial cash invested.
-4.49%
Cash On Cash
5.36%
Cap Rate
0.92
DSCR
$2,539
Rent
-$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,578
Downpayment
20%
$64,360
Closing costs
1%
$3,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,539
Total Expenses
$2,792
Mortgage P&I
62%
$1,564
Property Taxes
17%
$442
Home Insurance
4%
$114
HOA
0%
$12
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0