Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.04% first-year return on $57,750 initial cash invested.
-25.04%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$876
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$876 income − $2,081 expenses = $1,205 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$876
Total Expenses
$2,081
Mortgage P&I
159%
$1,395
Property Taxes
41%
$361
Home Insurance
11%
$96
HOA
0%
$0
Property Management
10%
$88
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0