Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.89% first-year return on $68,250 initial cash invested.
-12.89%
Cash On Cash
3.87%
Cap Rate
0.62
DSCR
$1,569
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,569 income − $2,302 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,569
Total Expenses
$2,302
Mortgage P&I
108%
$1,702
Property Taxes
5%
$79
Home Insurance
7%
$114
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0