Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.23% first-year return on $57,729 initial cash invested.
-0.23%
Cash On Cash
6.44%
Cap Rate
1.08
DSCR
$2,419
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,419 income − $2,430 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,419
Total Expenses
$2,430
Mortgage P&I
56%
$1,366
Property Taxes
14%
$339
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0