Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.11% first-year return on $68,712 initial cash invested.
-10.11%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$2,061
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $2,640 expenses = $579 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,061
Total Expenses
$2,640
Mortgage P&I
80%
$1,644
Property Taxes
17%
$343
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0