Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.22% first-year return on $57,750 initial cash invested.
-11.22%
Cash On Cash
4.36%
Cap Rate
0.69
DSCR
$1,859
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,859 income − $2,399 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,859
Total Expenses
$2,399
Mortgage P&I
78%
$1,447
Property Taxes
20%
$372
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0