Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.32% first-year return on $68,313 initial cash invested.
-2.32%
Cash On Cash
6.02%
Cap Rate
1
DSCR
$2,775
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $2,907 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,313
Downpayment
20%
$65,060
Closing costs
1%
$3,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,775
Total Expenses
$2,907
Mortgage P&I
59%
$1,625
Property Taxes
16%
$439
Home Insurance
4%
$121
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0