Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.03% first-year return on $68,250 initial cash invested.
-6.03%
Cash On Cash
5.01%
Cap Rate
0.85
DSCR
$2,005
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,005 income − $2,348 expenses = $343 out of pocket
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
$2,005
Total Expenses
$2,348
Mortgage P&I
80%
$1,600
Property Taxes
6%
$114
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0