Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.61% first-year return on $68,754 initial cash invested.
-3.61%
Cash On Cash
5.76%
Cap Rate
0.95
DSCR
$2,523
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $2,730 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,754
Downpayment
20%
$65,480
Closing costs
1%
$3,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,523
Total Expenses
$2,730
Mortgage P&I
66%
$1,653
Property Taxes
11%
$286
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0