Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.39% first-year return on $68,607 initial cash invested.
-11.39%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$1,818
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,818 income − $2,469 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,607
Downpayment
20%
$65,340
Closing costs
1%
$3,267
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,818
Total Expenses
$2,469
Mortgage P&I
91%
$1,650
Property Taxes
13%
$232
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0