Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.5% first-year return on $68,313 initial cash invested.
-5.5%
Cash On Cash
5.3%
Cap Rate
0.88
DSCR
$2,211
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $2,524 expenses = $313 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,313
Downpayment
20%
$65,060
Closing costs
1%
$3,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,211
Total Expenses
$2,524
Mortgage P&I
74%
$1,638
Property Taxes
9%
$193
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0