Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.17% first-year return on $68,334 initial cash invested.
-8.17%
Cash On Cash
4.81%
Cap Rate
0.79
DSCR
$2,537
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,537 income − $3,002 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,334
Downpayment
20%
$65,080
Closing costs
1%
$3,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,537
Total Expenses
$3,002
Mortgage P&I
65%
$1,641
Property Taxes
20%
$518
Home Insurance
5%
$116
HOA
3%
$67
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0