Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.29% first-year return on $68,250 initial cash invested.
-5.29%
Cash On Cash
5.63%
Cap Rate
0.9
DSCR
$2,593
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,593 income − $2,894 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,593
Total Expenses
$2,894
Mortgage P&I
65%
$1,697
Property Taxes
16%
$408
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0