Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.96% first-year return on $57,750 initial cash invested.
-16.96%
Cash On Cash
3.01%
Cap Rate
0.49
DSCR
$2,035
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $2,851 expenses = $816 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,035
Total Expenses
$2,851
Mortgage P&I
69%
$1,403
Property Taxes
38%
$769
Home Insurance
5%
$96
HOA
3%
$53
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0