Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.5% first-year return on $68,229 initial cash invested.
-2.5%
Cash On Cash
5.84%
Cap Rate
0.98
DSCR
$2,252
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $2,394 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,252
Total Expenses
$2,394
Mortgage P&I
71%
$1,610
Property Taxes
4%
$84
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0