Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.26% first-year return on $68,208 initial cash invested.
-10.26%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$1,835
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,835 income − $2,418 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,208
Downpayment
20%
$64,960
Closing costs
1%
$3,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,835
Total Expenses
$2,418
Mortgage P&I
89%
$1,626
Property Taxes
10%
$192
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0