Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.17% first-year return on $57,750 initial cash invested.
-7.17%
Cash On Cash
5.15%
Cap Rate
0.82
DSCR
$1,797
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,797 income − $2,142 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,797
Total Expenses
$2,142
Mortgage P&I
80%
$1,436
Property Taxes
8%
$142
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0