This property looks like a bad Long-Term investment with a projected -16.76% first-year return on $68,250 initial cash invested.
-16.76%
Cash On Cash
3.12%
Cap Rate
0.49
DSCR
$1,305
Rent
-$953
Cashflow
Cash Flow
$1,305 income − $2,258 expenses = $953 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,305
Total Expenses
$2,258
Mortgage P&I
133%
$1,733
Property Taxes
6%
$73
Home Insurance
9%
$114
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0