Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.64% first-year return on $57,729 initial cash invested.
-2.64%
Cash On Cash
5.6%
Cap Rate
0.98
DSCR
$1,973
Rent
-$127
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
6.0%
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
$1,973
Total Expenses
$2,100
Mortgage P&I
66%
$1,311
Property Taxes
9%
$178
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0