Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.44% first-year return on $67,137 initial cash invested.
-13.44%
Cash On Cash
3.27%
Cap Rate
0.57
DSCR
$1,857
Rent
-$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,137
Downpayment
20%
$63,940
Closing costs
1%
$3,197
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,857
Total Expenses
$2,609
Mortgage P&I
82%
$1,529
Property Taxes
26%
$483
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0