Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.72% first-year return on $68,145 initial cash invested.
-24.72%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$1,108
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,108 income − $2,512 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,145
Downpayment
20%
$64,900
Closing costs
1%
$3,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,108
Total Expenses
$2,512
Mortgage P&I
148%
$1,635
Property Taxes
43%
$476
Home Insurance
10%
$114
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0