Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.75% first-year return on $57,645 initial cash invested.
-4.75%
Cash On Cash
5.28%
Cap Rate
0.9
DSCR
$1,797
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,797 income − $2,025 expenses = $228 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,645
Downpayment
20%
$54,900
Closing costs
1%
$2,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,797
Total Expenses
$2,025
Mortgage P&I
75%
$1,346
Property Taxes
6%
$115
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0