Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.44% first-year return on $68,628 initial cash invested.
-4.44%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$2,729
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,729 income − $2,983 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,628
Downpayment
20%
$65,360
Closing costs
1%
$3,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,729
Total Expenses
$2,983
Mortgage P&I
59%
$1,621
Property Taxes
20%
$539
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0