Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.67% first-year return on $68,649 initial cash invested.
-8.67%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$2,512
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $3,008 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,512
Total Expenses
$3,008
Mortgage P&I
64%
$1,619
Property Taxes
25%
$621
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0