Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.23% first-year return on $57,750 initial cash invested.
-1.23%
Cash On Cash
6.24%
Cap Rate
1.04
DSCR
$2,402
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $2,461 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,402
Total Expenses
$2,461
Mortgage P&I
57%
$1,368
Property Taxes
16%
$373
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0