Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.25% first-year return on $68,691 initial cash invested.
-3.25%
Cash On Cash
5.76%
Cap Rate
0.96
DSCR
$2,257
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $2,443 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,257
Total Expenses
$2,443
Mortgage P&I
73%
$1,642
Property Taxes
4%
$97
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0