Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.96% first-year return on $68,166 initial cash invested.
-7.96%
Cash On Cash
4.86%
Cap Rate
0.79
DSCR
$2,063
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,063 income − $2,515 expenses = $452 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,166
Downpayment
20%
$64,920
Closing costs
1%
$3,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,063
Total Expenses
$2,515
Mortgage P&I
81%
$1,663
Property Taxes
8%
$172
Home Insurance
6%
$116
HOA
1%
$28
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0