Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.47% first-year return on $57,750 initial cash invested.
-10.47%
Cash On Cash
4.5%
Cap Rate
0.72
DSCR
$2,085
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $2,589 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,085
Total Expenses
$2,589
Mortgage P&I
69%
$1,432
Property Taxes
23%
$470
Home Insurance
5%
$96
HOA
2%
$50
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0