Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.61% first-year return on $68,250 initial cash invested.
-20.61%
Cash On Cash
2.58%
Cap Rate
0.39
DSCR
$1,737
Rent
-$1,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,737 income − $2,909 expenses = $1,172 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,737
Total Expenses
$2,909
Mortgage P&I
103%
$1,785
Property Taxes
31%
$543
Home Insurance
7%
$114
HOA
1%
$15
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0