Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.51% first-year return on $67,515 initial cash invested.
-12.51%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$1,608
Rent
-$704
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,515
Downpayment
20%
$64,300
Closing costs
1%
$3,215
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,608
Total Expenses
$2,312
Mortgage P&I
98%
$1,577
Property Taxes
13%
$202
Home Insurance
7%
$116
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0