Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.43% first-year return on $57,750 initial cash invested.
-1.43%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$2,180
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $2,249 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,180
Total Expenses
$2,249
Mortgage P&I
63%
$1,372
Property Taxes
10%
$214
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0