Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10% first-year return on $68,250 initial cash invested.
-10%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$1,948
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,948 income − $2,517 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,948
Total Expenses
$2,517
Mortgage P&I
84%
$1,631
Property Taxes
13%
$253
Home Insurance
6%
$114
HOA
1%
$13
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0