Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.28% first-year return on $68,880 initial cash invested.
-12.28%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$1,929
Rent
-$705
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,880
Downpayment
20%
$65,600
Closing costs
1%
$3,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$2,634
Mortgage P&I
84%
$1,617
Property Taxes
21%
$401
Home Insurance
6%
$115
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0