Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.53% first-year return on $57,729 initial cash invested.
-6.53%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$1,637
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,637 income − $1,951 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,637
Total Expenses
$1,951
Mortgage P&I
83%
$1,357
Property Taxes
4%
$68
Home Insurance
6%
$96
HOA
0%
$4
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0