Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.72% first-year return on $68,250 initial cash invested.
-8.72%
Cash On Cash
4.36%
Cap Rate
0.75
DSCR
$1,968
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $2,464 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,968
Total Expenses
$2,464
Mortgage P&I
80%
$1,579
Property Taxes
13%
$260
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0