This property looks like a bad Long-Term investment with a projected -19.04% first-year return on $68,628 initial cash invested.
-19.04%
Cash On Cash
2.78%
Cap Rate
0.43
DSCR
$1,379
Rent
-$1,089
Cashflow
Cash Flow
$1,379 income − $2,468 expenses = $1,089 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,379
Total Expenses
$2,468
Mortgage P&I
129%
$1,776
Property Taxes
16%
$217
Home Insurance
8%
$116
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0