Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.56% first-year return on $57,834 initial cash invested.
-4.56%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$1,850
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $2,070 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,834
Downpayment
20%
$55,080
Closing costs
1%
$2,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$2,070
Mortgage P&I
74%
$1,377
Property Taxes
5%
$91
Home Insurance
5%
$93
HOA
2%
$29
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0