Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.91% first-year return on $68,649 initial cash invested.
-4.91%
Cash On Cash
5.46%
Cap Rate
0.9
DSCR
$2,173
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $2,454 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,173
Total Expenses
$2,454
Mortgage P&I
76%
$1,660
Property Taxes
5%
$112
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0