Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.43% first-year return on $68,292 initial cash invested.
-19.43%
Cash On Cash
2.97%
Cap Rate
0.44
DSCR
$1,576
Rent
-$1,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,576 income − $2,682 expenses = $1,106 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,292
Downpayment
20%
$65,040
Closing costs
1%
$3,252
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,576
Total Expenses
$2,682
Mortgage P&I
116%
$1,833
Property Taxes
23%
$356
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0