Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.87% first-year return on $57,792 initial cash invested.
-12.87%
Cash On Cash
4.14%
Cap Rate
0.64
DSCR
$1,803
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,803 income − $2,423 expenses = $620 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,803
Total Expenses
$2,423
Mortgage P&I
82%
$1,480
Property Taxes
21%
$377
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0