Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.74% first-year return on $68,203 initial cash invested.
-19.74%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$1,855
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,855 income − $2,977 expenses = $1,122 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,203
Downpayment
20%
$64,955
Closing costs
1%
$3,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,855
Total Expenses
$2,977
Mortgage P&I
88%
$1,627
Property Taxes
37%
$693
Home Insurance
6%
$114
HOA
3%
$60
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0