Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.32% first-year return on $57,750 initial cash invested.
-5.32%
Cash On Cash
5.38%
Cap Rate
0.89
DSCR
$2,110
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $2,366 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,366
Mortgage P&I
66%
$1,383
Property Taxes
16%
$337
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0