Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.62% first-year return on $57,729 initial cash invested.
-3.62%
Cash On Cash
5.54%
Cap Rate
0.94
DSCR
$2,001
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,001
Total Expenses
$2,175
Mortgage P&I
67%
$1,343
Property Taxes
11%
$216
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0