Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.66% first-year return on $68,565 initial cash invested.
-2.66%
Cash On Cash
6.07%
Cap Rate
0.99
DSCR
$2,582
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $2,734 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,565
Downpayment
20%
$65,300
Closing costs
1%
$3,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,582
Total Expenses
$2,734
Mortgage P&I
65%
$1,675
Property Taxes
10%
$250
Home Insurance
4%
$115
HOA
1%
$23
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0