Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.6% first-year return on $68,250 initial cash invested.
-11.6%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$1,716
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,716 income − $2,376 expenses = $660 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,716
Total Expenses
$2,376
Mortgage P&I
94%
$1,615
Property Taxes
1%
$18
Home Insurance
7%
$114
HOA
11%
$182
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0