Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.06% first-year return on $68,250 initial cash invested.
-12.06%
Cash On Cash
4.34%
Cap Rate
0.67
DSCR
$2,313
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,313 income − $2,999 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,313
Total Expenses
$2,999
Mortgage P&I
75%
$1,745
Property Taxes
23%
$538
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0