Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.75% first-year return on $57,687 initial cash invested.
-1.75%
Cash On Cash
6.12%
Cap Rate
1.02
DSCR
$2,224
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,224
Total Expenses
$2,308
Mortgage P&I
62%
$1,373
Property Taxes
12%
$260
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0