Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.87% first-year return on $68,208 initial cash invested.
-14.87%
Cash On Cash
3.87%
Cap Rate
0.59
DSCR
$2,096
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,096 income − $2,941 expenses = $845 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,208
Downpayment
20%
$64,960
Closing costs
1%
$3,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,096
Total Expenses
$2,941
Mortgage P&I
85%
$1,788
Property Taxes
23%
$491
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0