Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.74% first-year return on $68,649 initial cash invested.
-23.74%
Cash On Cash
1.9%
Cap Rate
0.29
DSCR
$1,282
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,282 income − $2,640 expenses = $1,358 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,649
Downpayment
20%
$65,380
Closing costs
1%
$3,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,282
Total Expenses
$2,640
Mortgage P&I
141%
$1,812
Property Taxes
28%
$359
Home Insurance
11%
$136
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0