Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.34% first-year return on $68,628 initial cash invested.
-14.34%
Cash On Cash
3.99%
Cap Rate
0.6
DSCR
$1,611
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,611 income − $2,431 expenses = $820 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
$1,611
Total Expenses
$2,431
Mortgage P&I
113%
$1,826
Property Taxes
4%
$69
Home Insurance
7%
$116
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0