Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.36% first-year return on $68,607 initial cash invested.
-7.36%
Cash On Cash
5.53%
Cap Rate
0.84
DSCR
$2,500
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,500 income − $2,921 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,607
Downpayment
20%
$65,340
Closing costs
1%
$3,267
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$2,921
Mortgage P&I
72%
$1,801
Property Taxes
14%
$341
Home Insurance
5%
$116
HOA
1%
$13
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0