Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.26% first-year return on $57,645 initial cash invested.
-12.26%
Cash On Cash
3.94%
Cap Rate
0.64
DSCR
$1,622
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,622 income − $2,211 expenses = $589 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,645
Downpayment
20%
$54,900
Closing costs
1%
$2,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,622
Total Expenses
$2,211
Mortgage P&I
87%
$1,409
Property Taxes
12%
$198
Home Insurance
6%
$96
HOA
5%
$87
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0