Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2% first-year return on $57,687 initial cash invested.
-2%
Cash On Cash
6.01%
Cap Rate
1.01
DSCR
$2,110
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $2,206 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,687
Downpayment
20%
$54,940
Closing costs
1%
$2,747
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,206
Mortgage P&I
65%
$1,365
Property Taxes
9%
$193
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0