Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.25% first-year return on $68,334 initial cash invested.
-1.25%
Cash On Cash
6.11%
Cap Rate
1.04
DSCR
$2,627
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,334
Downpayment
20%
$65,080
Closing costs
1%
$3,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,627
Total Expenses
$2,698
Mortgage P&I
61%
$1,598
Property Taxes
12%
$303
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0