Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.84% first-year return on $68,250 initial cash invested.
-13.84%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$1,675
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,675
Total Expenses
$2,462
Mortgage P&I
98%
$1,635
Property Taxes
17%
$277
Home Insurance
7%
$114
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0