Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.57% first-year return on $68,250 initial cash invested.
-5.57%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$2,546
Rent
-$317
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
$2,546
Total Expenses
$2,863
Mortgage P&I
63%
$1,595
Property Taxes
17%
$429
Home Insurance
4%
$114
HOA
2%
$63
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0