Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.25% first-year return on $57,750 initial cash invested.
-16.25%
Cash On Cash
3.27%
Cap Rate
0.51
DSCR
$1,406
Rent
-$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,406 income − $2,188 expenses = $782 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,406
Total Expenses
$2,188
Mortgage P&I
104%
$1,461
Property Taxes
19%
$266
Home Insurance
7%
$96
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0