Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.98% first-year return on $68,271 initial cash invested.
-7.98%
Cash On Cash
4.63%
Cap Rate
0.79
DSCR
$2,421
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,271
Downpayment
20%
$65,020
Closing costs
1%
$3,251
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,421
Total Expenses
$2,875
Mortgage P&I
66%
$1,587
Property Taxes
22%
$542
Home Insurance
5%
$115
HOA
0%
$2
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0