Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.35% first-year return on $68,691 initial cash invested.
-12.35%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$2,165
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,165 income − $2,872 expenses = $707 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,691
Downpayment
20%
$65,420
Closing costs
1%
$3,271
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,165
Total Expenses
$2,872
Mortgage P&I
75%
$1,621
Property Taxes
27%
$584
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0