Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.78% first-year return on $68,229 initial cash invested.
-1.78%
Cash On Cash
6.35%
Cap Rate
1.01
DSCR
$2,525
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,525 income − $2,626 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,525
Total Expenses
$2,626
Mortgage P&I
67%
$1,694
Property Taxes
6%
$162
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0