Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.99% first-year return on $68,250 initial cash invested.
-4.99%
Cash On Cash
5.53%
Cap Rate
0.9
DSCR
$2,402
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $2,686 expenses = $284 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,402
Total Expenses
$2,686
Mortgage P&I
69%
$1,661
Property Taxes
10%
$251
Home Insurance
5%
$114
HOA
2%
$36
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0