Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.89% first-year return on $68,166 initial cash invested.
-4.89%
Cash On Cash
5.31%
Cap Rate
0.89
DSCR
$2,106
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,106 income − $2,384 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,166
Downpayment
20%
$64,920
Closing costs
1%
$3,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,106
Total Expenses
$2,384
Mortgage P&I
76%
$1,610
Property Taxes
4%
$78
Home Insurance
6%
$124
HOA
1%
$25
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0