Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.69% first-year return on $68,250 initial cash invested.
-10.69%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$2,148
Rent
-$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,148 income − $2,756 expenses = $608 out of pocket
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
$2,148
Total Expenses
$2,756
Mortgage P&I
76%
$1,635
Property Taxes
20%
$419
Home Insurance
5%
$114
HOA
1%
$30
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0