Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.82% first-year return on $67,179 initial cash invested.
-7.82%
Cash On Cash
5.13%
Cap Rate
0.8
DSCR
$2,030
Rent
-$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$2,468
Mortgage P&I
84%
$1,703
Property Taxes
6%
$124
Home Insurance
6%
$112
PManagement
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...