Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.33% first-year return on $57,792 initial cash invested.
-1.33%
Cash On Cash
6.64%
Cap Rate
1.04
DSCR
$2,373
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $2,437 expenses = $64 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,792
Downpayment
20%
$55,040
Closing costs
1%
$2,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,373
Total Expenses
$2,437
Mortgage P&I
62%
$1,468
Property Taxes
11%
$256
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0