Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.36% first-year return on $68,250 initial cash invested.
-18.36%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$1,020
Rent
-$1,044
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
6.5%
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
$1,020
Total Expenses
$2,064
Mortgage P&I
161%
$1,641
Property Taxes
4%
$44
Home Insurance
11%
$114
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0