Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.56% first-year return on $57,792 initial cash invested.
-0.56%
Cash On Cash
6.65%
Cap Rate
1.07
DSCR
$2,652
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $2,679 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,792
Downpayment
20%
$55,040
Closing costs
1%
$2,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,652
Total Expenses
$2,679
Mortgage P&I
53%
$1,418
Property Taxes
18%
$475
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0