Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.2% first-year return on $75,750 initial cash invested.
-11.2%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$1,370
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,370 income − $2,077 expenses = $707 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,370
Total Expenses
$2,077
Mortgage P&I
101%
$1,382
Property Taxes
10%
$133
Home Insurance
7%
$96
HOA
0%
$0
Property Management
12%
$164
CapEx
4%
$55
Vacancy
3%
$41
Maintenance
4%
$55
Other
11%
$151