Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.02% first-year return on $68,250 initial cash invested.
-27.02%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$975
Rent
-$1,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$975 income − $2,512 expenses = $1,537 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
$975
Total Expenses
$2,512
Mortgage P&I
170%
$1,659
Property Taxes
50%
$485
Home Insurance
12%
$114
HOA
0%
$0
Property Management
10%
$98
CapEx
5%
$49
Vacancy
6%
$58
Maintenance
5%
$49
Other
0%
$0