Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.4% first-year return on $68,250 initial cash invested.
-12.4%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$2,317
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,317 income − $3,022 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,317
Total Expenses
$3,022
Mortgage P&I
69%
$1,601
Property Taxes
29%
$664
Home Insurance
5%
$114
HOA
2%
$40
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0