Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.54% first-year return on $68,229 initial cash invested.
-13.54%
Cash On Cash
4.09%
Cap Rate
0.62
DSCR
$1,638
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,638 income − $2,408 expenses = $770 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,638
Total Expenses
$2,408
Mortgage P&I
110%
$1,796
Property Taxes
4%
$72
Home Insurance
7%
$114
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0