Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.85% first-year return on $68,271 initial cash invested.
-1.85%
Cash On Cash
6.01%
Cap Rate
1.03
DSCR
$3,084
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $3,189 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,271
Downpayment
20%
$65,020
Closing costs
1%
$3,251
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,084
Total Expenses
$3,189
Mortgage P&I
51%
$1,580
Property Taxes
22%
$692
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0