Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.6% first-year return on $68,166 initial cash invested.
-5.6%
Cash On Cash
5.23%
Cap Rate
0.88
DSCR
$2,376
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $2,694 expenses = $318 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,376
Total Expenses
$2,694
Mortgage P&I
68%
$1,614
Property Taxes
14%
$344
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0