Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.7% first-year return on $68,229 initial cash invested.
-4.7%
Cash On Cash
5.66%
Cap Rate
0.91
DSCR
$2,256
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,256 income − $2,523 expenses = $267 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,256
Total Expenses
$2,523
Mortgage P&I
75%
$1,686
Property Taxes
4%
$93
Home Insurance
5%
$115
HOA
2%
$42
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0