Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.43% first-year return on $57,729 initial cash invested.
-3.43%
Cash On Cash
5.67%
Cap Rate
0.95
DSCR
$1,899
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $2,064 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,899
Total Expenses
$2,064
Mortgage P&I
72%
$1,368
Property Taxes
5%
$89
Home Insurance
5%
$96
HOA
1%
$17
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0