Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.65% first-year return on $57,750 initial cash invested.
-5.65%
Cash On Cash
5.3%
Cap Rate
0.87
DSCR
$1,803
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,803 income − $2,075 expenses = $272 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,803
Total Expenses
$2,075
Mortgage P&I
77%
$1,396
Property Taxes
6%
$115
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0