Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.1% first-year return on $68,628 initial cash invested.
-7.1%
Cash On Cash
5.07%
Cap Rate
0.82
DSCR
$2,123
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,123 income − $2,529 expenses = $406 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,628
Downpayment
20%
$65,360
Closing costs
1%
$3,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,123
Total Expenses
$2,529
Mortgage P&I
79%
$1,682
Property Taxes
10%
$208
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0