Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.54% first-year return on $57,750 initial cash invested.
-17.54%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$1,153
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,153 income − $1,997 expenses = $844 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
$1,153
Total Expenses
$1,997
Mortgage P&I
121%
$1,393
Property Taxes
18%
$208
Home Insurance
8%
$96
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0