Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.69% first-year return on $57,750 initial cash invested.
-16.69%
Cash On Cash
3.52%
Cap Rate
0.52
DSCR
$1,353
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,353 income − $2,156 expenses = $803 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,353
Total Expenses
$2,156
Mortgage P&I
114%
$1,541
Property Taxes
12%
$167
Home Insurance
7%
$96
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0