Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.35% first-year return on $68,250 initial cash invested.
-16.35%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$1,065
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,065
Total Expenses
$1,995
Mortgage P&I
149%
$1,591
Property Taxes
1%
$14
Home Insurance
11%
$114
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0