Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.23% first-year return on $68,607 initial cash invested.
-10.23%
Cash On Cash
4.6%
Cap Rate
0.72
DSCR
$1,950
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $2,535 expenses = $585 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,950
Total Expenses
$2,535
Mortgage P&I
89%
$1,739
Property Taxes
9%
$172
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0