Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.69% first-year return on $68,250 initial cash invested.
-1.69%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$2,373
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $2,469 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,373
Total Expenses
$2,469
Mortgage P&I
69%
$1,631
Property Taxes
2%
$54
Home Insurance
5%
$117
HOA
2%
$50
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0