Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.5% first-year return on $68,565 initial cash invested.
-5.5%
Cash On Cash
5.48%
Cap Rate
0.89
DSCR
$2,685
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $2,999 expenses = $314 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
$2,685
Total Expenses
$2,999
Mortgage P&I
62%
$1,672
Property Taxes
19%
$514
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0