Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.79% first-year return on $75,750 initial cash invested.
-1.79%
Cash On Cash
6.26%
Cap Rate
0.98
DSCR
$2,276
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $2,389 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,276
Total Expenses
$2,389
Mortgage P&I
64%
$1,456
Property Taxes
3%
$64
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250