Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.01% first-year return on $75,750 initial cash invested.
-2.01%
Cash On Cash
5.79%
Cap Rate
0.98
DSCR
$2,414
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $2,541 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,414
Total Expenses
$2,541
Mortgage P&I
56%
$1,356
Property Taxes
11%
$267
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266