Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.44% first-year return on $57,666 initial cash invested.
-0.44%
Cash On Cash
6.57%
Cap Rate
1.06
DSCR
$2,164
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,164 income − $2,185 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,666
Downpayment
20%
$54,920
Closing costs
1%
$2,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,164
Total Expenses
$2,185
Mortgage P&I
65%
$1,417
Property Taxes
5%
$108
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0