Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.46% first-year return on $68,250 initial cash invested.
-0.46%
Cash On Cash
6.51%
Cap Rate
1.06
DSCR
$2,647
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $2,673 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,647
Total Expenses
$2,673
Mortgage P&I
63%
$1,658
Property Taxes
8%
$209
Home Insurance
4%
$114
HOA
0%
$4
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0