Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.16% first-year return on $68,250 initial cash invested.
-1.16%
Cash On Cash
6.51%
Cap Rate
1.05
DSCR
$3,088
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $3,154 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,088
Total Expenses
$3,154
Mortgage P&I
54%
$1,674
Property Taxes
18%
$564
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0