Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.71% first-year return on $57,666 initial cash invested.
-1.71%
Cash On Cash
6.18%
Cap Rate
1.01
DSCR
$2,033
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,033 income − $2,115 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,666
Downpayment
20%
$54,920
Closing costs
1%
$2,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,033
Total Expenses
$2,115
Mortgage P&I
69%
$1,394
Property Taxes
5%
$92
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0