This property looks like a bad Long-Term investment with a projected -9.86% first-year return on $68,628 initial cash invested.
-9.86%
Cash On Cash
5.03%
Cap Rate
0.75
DSCR
$2,125
Rent
-$564
Cashflow
Cash Flow
$2,125 income − $2,689 expenses = $564 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,125
Total Expenses
$2,689
Mortgage P&I
86%
$1,827
Property Taxes
9%
$193
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0