Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.91% first-year return on $68,250 initial cash invested.
-12.91%
Cash On Cash
4.31%
Cap Rate
0.65
DSCR
$1,913
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,913 income − $2,647 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,913
Total Expenses
$2,647
Mortgage P&I
94%
$1,805
Property Taxes
9%
$170
Home Insurance
6%
$114
HOA
3%
$60
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0