Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.87% first-year return on $57,645 initial cash invested.
-1.87%
Cash On Cash
6.07%
Cap Rate
1.01
DSCR
$2,184
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $2,274 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,645
Downpayment
20%
$54,900
Closing costs
1%
$2,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,184
Total Expenses
$2,274
Mortgage P&I
63%
$1,370
Property Taxes
11%
$241
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0