Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.46% first-year return on $68,250 initial cash invested.
-10.46%
Cash On Cash
3.97%
Cap Rate
0.68
DSCR
$1,753
Rent
-$595
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
6.1%
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
$1,753
Total Expenses
$2,348
Mortgage P&I
90%
$1,581
Property Taxes
11%
$197
Home Insurance
7%
$114
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0