Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.57% first-year return on $57,750 initial cash invested.
-4.57%
Cash On Cash
6.21%
Cap Rate
0.93
DSCR
$2,350
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $2,570 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,350
Total Expenses
$2,570
Mortgage P&I
65%
$1,524
Property Taxes
14%
$338
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0