Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.1% first-year return on $68,712 initial cash invested.
-2.1%
Cash On Cash
6.04%
Cap Rate
1
DSCR
$2,546
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $2,666 expenses = $120 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
$2,546
Total Expenses
$2,666
Mortgage P&I
64%
$1,640
Property Taxes
10%
$245
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0