Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.12% first-year return on $57,729 initial cash invested.
-12.12%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$1,547
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,547 income − $2,130 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,547
Total Expenses
$2,130
Mortgage P&I
88%
$1,366
Property Taxes
17%
$266
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0