Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.49% first-year return on $68,250 initial cash invested.
-7.49%
Cash On Cash
4.93%
Cap Rate
0.82
DSCR
$2,535
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $2,961 expenses = $426 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,535
Total Expenses
$2,961
Mortgage P&I
65%
$1,635
Property Taxes
22%
$552
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0