Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.61% first-year return on $75,750 initial cash invested.
-5.61%
Cash On Cash
4.76%
Cap Rate
0.81
DSCR
$2,362
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,362 income − $2,716 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,362
Total Expenses
$2,716
Mortgage P&I
57%
$1,351
Property Taxes
20%
$467
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260