Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.31% first-year return on $68,691 initial cash invested.
-10.31%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$2,127
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $2,717 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,691
Downpayment
20%
$65,420
Closing costs
1%
$3,271
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,127
Total Expenses
$2,717
Mortgage P&I
78%
$1,651
Property Taxes
18%
$386
Home Insurance
6%
$117
HOA
0%
$10
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0