Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.21% first-year return on $57,750 initial cash invested.
-0.21%
Cash On Cash
6.28%
Cap Rate
1.08
DSCR
$2,376
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $2,386 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,376
Total Expenses
$2,386
Mortgage P&I
56%
$1,331
Property Taxes
14%
$340
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0