Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.72% first-year return on $57,813 initial cash invested.
-8.72%
Cash On Cash
4.69%
Cap Rate
0.76
DSCR
$1,687
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,687 income − $2,107 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,813
Downpayment
20%
$55,060
Closing costs
1%
$2,753
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,687
Total Expenses
$2,107
Mortgage P&I
84%
$1,413
Property Taxes
9%
$158
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0