Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.92% first-year return on $75,750 initial cash invested.
-6.92%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$2,079
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,079
Total Expenses
$2,516
Mortgage P&I
66%
$1,369
Property Taxes
14%
$285
Home Insurance
5%
$96
HOA
3%
$60
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$229