Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.85% first-year return on $57,729 initial cash invested.
-2.85%
Cash On Cash
6.12%
Cap Rate
0.98
DSCR
$2,209
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $2,346 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,209
Total Expenses
$2,346
Mortgage P&I
65%
$1,428
Property Taxes
11%
$248
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0