Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.39% first-year return on $57,729 initial cash invested.
-13.39%
Cash On Cash
3.84%
Cap Rate
0.6
DSCR
$1,311
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,311 income − $1,955 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,311
Total Expenses
$1,955
Mortgage P&I
111%
$1,458
Property Taxes
5%
$59
Home Insurance
7%
$96
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0