Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.87% first-year return on $68,166 initial cash invested.
-18.87%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$1,469
Rent
-$1,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,469 income − $2,541 expenses = $1,072 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,166
Downpayment
20%
$64,920
Closing costs
1%
$3,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,469
Total Expenses
$2,541
Mortgage P&I
111%
$1,635
Property Taxes
28%
$410
Home Insurance
8%
$115
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0