Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.25% first-year return on $68,586 initial cash invested.
-12.25%
Cash On Cash
4.57%
Cap Rate
0.69
DSCR
$2,622
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $3,322 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,586
Downpayment
20%
$65,320
Closing costs
1%
$3,266
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,622
Total Expenses
$3,322
Mortgage P&I
69%
$1,814
Property Taxes
27%
$704
Home Insurance
4%
$116
HOA
0%
$7
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0