Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.9% first-year return on $57,708 initial cash invested.
-6.9%
Cash On Cash
4.93%
Cap Rate
0.82
DSCR
$1,826
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,708
Downpayment
20%
$54,960
Closing costs
1%
$2,748
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,826
Total Expenses
$2,158
Mortgage P&I
75%
$1,370
Property Taxes
12%
$212
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0