Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.81% first-year return on $57,750 initial cash invested.
-24.81%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$874
Rent
-$1,194
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
6.2%
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
$874
Total Expenses
$2,068
Mortgage P&I
154%
$1,342
Property Taxes
46%
$403
Home Insurance
11%
$96
HOA
0%
$0
Property Management
10%
$87
CapEx
5%
$44
Vacancy
6%
$52
Maintenance
5%
$44
Other
0%
$0