Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.31% first-year return on $57,750 initial cash invested.
-8.31%
Cash On Cash
4.78%
Cap Rate
0.78
DSCR
$1,686
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,686 income − $2,086 expenses = $400 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
$1,686
Total Expenses
$2,086
Mortgage P&I
84%
$1,412
Property Taxes
8%
$140
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0