Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.87% first-year return on $57,750 initial cash invested.
-18.87%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$1,232
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,232 income − $2,140 expenses = $908 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
$1,232
Total Expenses
$2,140
Mortgage P&I
116%
$1,425
Property Taxes
22%
$274
Home Insurance
8%
$96
HOA
2%
$24
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0