Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.95% first-year return on $68,712 initial cash invested.
-2.95%
Cash On Cash
5.93%
Cap Rate
0.97
DSCR
$2,401
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,401 income − $2,570 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,712
Downpayment
20%
$65,440
Closing costs
1%
$3,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,401
Total Expenses
$2,570
Mortgage P&I
69%
$1,666
Property Taxes
7%
$159
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0