Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.19% first-year return on $68,733 initial cash invested.
-7.19%
Cash On Cash
4.87%
Cap Rate
0.83
DSCR
$2,665
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $3,077 expenses = $412 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,733
Downpayment
20%
$65,460
Closing costs
1%
$3,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,665
Total Expenses
$3,077
Mortgage P&I
60%
$1,608
Property Taxes
23%
$618
Home Insurance
4%
$108
HOA
2%
$51
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0