Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.03% first-year return on $75,729 initial cash invested.
-0.03%
Cash On Cash
6.5%
Cap Rate
1.07
DSCR
$2,488
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $2,490 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$2,490
Mortgage P&I
56%
$1,390
Property Taxes
6%
$156
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274