Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.86% first-year return on $68,250 initial cash invested.
-14.86%
Cash On Cash
3.46%
Cap Rate
0.55
DSCR
$1,572
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,572 income − $2,417 expenses = $845 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,572
Total Expenses
$2,417
Mortgage P&I
108%
$1,704
Property Taxes
12%
$190
Home Insurance
7%
$114
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0