Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.58% first-year return on $68,250 initial cash invested.
-2.58%
Cash On Cash
6.16%
Cap Rate
0.99
DSCR
$2,558
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $2,705 expenses = $147 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
$2,558
Total Expenses
$2,705
Mortgage P&I
66%
$1,686
Property Taxes
8%
$198
Home Insurance
4%
$114
HOA
2%
$42
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0