Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.1% first-year return on $68,691 initial cash invested.
-0.1%
Cash On Cash
6.52%
Cap Rate
1.08
DSCR
$2,881
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,881 income − $2,887 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,691
Downpayment
20%
$65,420
Closing costs
1%
$3,271
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,881
Total Expenses
$2,887
Mortgage P&I
57%
$1,639
Property Taxes
13%
$377
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0