Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.02% first-year return on $68,250 initial cash invested.
-9.02%
Cash On Cash
4.36%
Cap Rate
0.74
DSCR
$2,139
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,139
Total Expenses
$2,652
Mortgage P&I
74%
$1,586
Property Taxes
17%
$367
Home Insurance
5%
$114
HOA
1%
$29
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0