Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.3% first-year return on $67,263 initial cash invested.
-2.3%
Cash On Cash
5.77%
Cap Rate
1
DSCR
$2,487
Rent
-$129
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
$67,263
Downpayment
20%
$64,060
Closing costs
1%
$3,203
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,487
Total Expenses
$2,616
Mortgage P&I
62%
$1,544
Property Taxes
13%
$314
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0