Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.12% first-year return on $68,145 initial cash invested.
-4.12%
Cash On Cash
5.64%
Cap Rate
0.93
DSCR
$2,428
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $2,662 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,145
Downpayment
20%
$64,900
Closing costs
1%
$3,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,428
Total Expenses
$2,662
Mortgage P&I
67%
$1,638
Property Taxes
11%
$279
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0