Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.93% first-year return on $68,250 initial cash invested.
-14.93%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$1,770
Rent
-$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,770 income − $2,619 expenses = $849 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,770
Total Expenses
$2,619
Mortgage P&I
92%
$1,637
Property Taxes
23%
$407
Home Insurance
6%
$114
HOA
0%
$2
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0