Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.49% first-year return on $57,771 initial cash invested.
-2.49%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$2,681
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,681 income − $2,801 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,771
Downpayment
20%
$55,020
Closing costs
1%
$2,751
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,681
Total Expenses
$2,801
Mortgage P&I
52%
$1,383
Property Taxes
23%
$623
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0