Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.61% first-year return on $68,229 initial cash invested.
-11.61%
Cash On Cash
4.53%
Cap Rate
0.69
DSCR
$2,074
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $2,734 expenses = $660 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,074
Total Expenses
$2,734
Mortgage P&I
86%
$1,783
Property Taxes
14%
$298
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0