Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.69% first-year return on $68,166 initial cash invested.
-15.69%
Cash On Cash
3.22%
Cap Rate
0.52
DSCR
$1,619
Rent
-$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,619 income − $2,510 expenses = $891 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,166
Downpayment
20%
$64,920
Closing costs
1%
$3,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,619
Total Expenses
$2,510
Mortgage P&I
104%
$1,680
Property Taxes
18%
$290
Home Insurance
7%
$119
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0