Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.2% first-year return on $57,750 initial cash invested.
-3.2%
Cash On Cash
5.94%
Cap Rate
0.96
DSCR
$2,013
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,013 income − $2,167 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,013
Total Expenses
$2,167
Mortgage P&I
70%
$1,415
Property Taxes
7%
$132
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0